Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

L E Lundbergföretagen AB (publ) (0GWB.IL)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

Valuation Snapshot

Stable Growth$834.54 - $2,842.24$1,369.29
Multi-Stage$718.40 - $786.09$751.62
Blended Fair Value$1,060.45
Current Price$488.40
Upside117.13%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.07%6.46%4.304.003.753.500.003.203.002.802.652.50
YoY Growth--7.46%6.67%7.14%0.00%-100.00%6.72%7.20%5.63%5.97%8.77%
Dividend Yield--0.86%0.70%0.80%0.73%0.00%0.79%1.01%0.94%0.87%1.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)7,595.00
(-) Cash Dividends Paid (M)4,149.00
(=) Cash Retained (M)3,446.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,519.00949.38569.63
Cash Retained (M)3,446.003,446.003,446.00
(-) Cash Required (M)-1,519.00-949.38-569.63
(=) Excess Retained (M)1,927.002,496.632,876.38
(/) Shares Outstanding (M)247.76247.76247.76
(=) Excess Retained per Share7.7810.0811.61
LTM Dividend per Share16.7516.7516.75
(+) Excess Retained per Share7.7810.0811.61
(=) Adjusted Dividend24.5226.8228.36
WACC / Discount Rate7.13%7.13%7.13%
Growth Rate4.07%5.07%6.07%
Fair Value$834.54$1,369.29$2,842.24
Upside / Downside70.87%180.36%481.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)7,595.007,979.978,384.458,809.449,255.969,725.1210,016.88
Payout Ratio54.63%61.70%68.78%75.85%82.93%90.00%92.50%
Projected Dividends (M)4,149.004,923.845,766.566,682.077,675.568,752.619,265.61

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.13%7.13%7.13%
Growth Rate4.07%5.07%6.07%
Year 1 PV (M)4,552.524,596.264,640.01
Year 2 PV (M)4,929.625,024.815,120.91
Year 3 PV (M)5,281.475,435.195,591.86
Year 4 PV (M)5,609.225,827.956,053.01
Year 5 PV (M)5,913.966,203.616,504.50
PV of Terminal Value (M)151,700.60159,130.50166,848.72
Equity Value (M)177,987.38186,218.32194,759.00
Shares Outstanding (M)247.76247.76247.76
Fair Value$718.40$751.62$786.09
Upside / Downside47.09%53.89%60.95%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%