DDM Analysis: WALL-B.ST

Valuation Snapshot

Stable Growth	$25.92 - $39.72	$32.36
Multi-Stage	$58.94 - $64.99	$61.90
Blended Fair Value	$47.13
Current Price	$43.66
Upside	7.95%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-11.79%	-0.27%	0.50	0.61	0.61	0.60	0.25	0.94	0.90	0.86	0.76	0.58
YoY Growth	-	-	-16.96%	-0.25%	1.02%	141.98%	-73.62%	5.32%	4.86%	11.87%	32.18%	11.57%
Dividend Yield	-	-	1.17%	1.20%	1.55%	0.88%	0.42%	1.67%	1.90%	2.26%	2.12%	1.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,874.00
(-) Cash Dividends Paid (M)	326.00
(=) Cash Retained (M)	1,548.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	374.80	234.25	140.55
Cash Retained (M)	1,548.00	1,548.00	1,548.00
(-) Cash Required (M)	-374.80	-234.25	-140.55
(=) Excess Retained (M)	1,173.20	1,313.75	1,407.45
(/) Shares Outstanding (M)	650.16	650.16	650.16
(=) Excess Retained per Share	1.80	2.02	2.16
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	1.80	2.02	2.16
(=) Adjusted Dividend	2.31	2.52	2.67
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-2.27%	-1.27%	-0.27%
Fair Value	$25.92	$32.36	$39.72
Upside / Downside	-40.64%	-25.88%	-9.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,874.00	1,850.19	1,826.69	1,803.49	1,780.58	1,757.96	1,810.69
Payout Ratio	17.40%	31.92%	46.44%	60.96%	75.48%	90.00%	92.50%
Projected Dividends (M)	326.00	590.52	848.27	1,099.38	1,343.96	1,582.16	1,674.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-2.27%	-1.27%	-0.27%
Year 1 PV (M)	549.25	554.87	560.49
Year 2 PV (M)	733.85	748.95	764.20
Year 3 PV (M)	884.62	912.06	940.05
Year 4 PV (M)	1,005.86	1,047.66	1,090.76
Year 5 PV (M)	1,101.38	1,158.89	1,218.79
PV of Terminal Value (M)	34,047.43	35,825.36	37,676.80
Equity Value (M)	38,322.40	40,247.80	42,251.09
Shares Outstanding (M)	650.16	650.16	650.16
Fair Value	$58.94	$61.90	$64.99
Upside / Downside	35.00%	41.79%	48.84%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Wallenstam AB (publ) (WALL-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener