Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

DSV A/S (DSV.CO)

Company Dividend Discount ModelIndustry: Integrated Freight & LogisticsSector: Industrials

Valuation Snapshot

Stable Growth$644.44 - $1,142.74$855.00
Multi-Stage$503.58 - $549.45$526.11
Blended Fair Value$690.55
Current Price$1,522.00
Upside-54.63%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS29.37%18.96%6.876.385.914.122.631.891.701.531.461.27
YoY Growth--7.65%7.88%43.48%56.46%39.01%11.32%11.11%4.59%15.55%4.81%
Dividend Yield--0.52%0.56%0.45%0.32%0.21%0.31%0.31%0.32%0.41%0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)10,160.00
(-) Cash Dividends Paid (M)1,683.00
(=) Cash Retained (M)8,477.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,032.001,270.00762.00
Cash Retained (M)8,477.008,477.008,477.00
(-) Cash Required (M)-2,032.00-1,270.00-762.00
(=) Excess Retained (M)6,445.007,207.007,715.00
(/) Shares Outstanding (M)223.26223.26223.26
(=) Excess Retained per Share28.8732.2834.56
LTM Dividend per Share7.547.547.54
(+) Excess Retained per Share28.8732.2834.56
(=) Adjusted Dividend36.4139.8242.09
WACC / Discount Rate11.46%11.46%11.46%
Growth Rate5.50%6.50%7.50%
Fair Value$644.44$855.00$1,142.74
Upside / Downside-57.66%-43.82%-24.92%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)10,160.0010,820.4011,523.7312,272.7713,070.5013,920.0814,337.68
Payout Ratio16.56%31.25%45.94%60.63%75.31%90.00%92.50%
Projected Dividends (M)1,683.003,381.595,293.887,440.499,843.7812,528.0713,262.36

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.46%11.46%11.46%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)3,005.423,033.913,062.39
Year 2 PV (M)4,181.604,261.254,341.65
Year 3 PV (M)5,223.415,373.365,526.14
Year 4 PV (M)6,141.856,378.056,620.99
Year 5 PV (M)6,947.137,282.687,631.07
PV of Terminal Value (M)86,931.6691,130.4995,490.02
Equity Value (M)112,431.07117,459.73122,672.27
Shares Outstanding (M)223.26223.26223.26
Fair Value$503.58$526.11$549.45
Upside / Downside-66.91%-65.43%-63.90%

High-Yield Dividend Screener

« Prev Page 18 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HBCPHome Bancorp, Inc.1.92%$1.1019.54%
SLMSLM Corporation1.92%$0.5317.47%
UVEUniversal Insurance Holdings, Inc.1.92%$0.6114.30%
WALWestern Alliance Bancorporation1.92%$1.6420.05%
0JZ1.LMasco Corporation1.91%$1.2331.44%
0L8B.LSouthern Copper Corporation1.91%$2.8060.30%
BKRBaker Hughes Company1.91%$0.9030.82%
BPACBullpen Parlay Acquisition Company1.91%$0.2036.09%
ELVElevance Health Inc.1.91%$6.7527.56%
NGVCNatural Grocers by Vitamin Cottage, Inc.1.91%$0.4723.70%
SYBTStock Yards Bancorp, Inc.1.91%$1.2527.22%
0JVQ.LLowe's Companies, Inc.1.90%$4.6738.55%
ATERXAB Sustainable Global Thematic Fund Class R1.90%$2.8436.57%
BLLBall Corporation1.90%$1.329.47%
EAIEntergy Arkansas, Inc. 1M BD 4.875%661.90%$0.409.71%
MMCMarsh & McLennan Companies, Inc.1.90%$3.4741.48%
THOThor Industries, Inc.1.90%$2.0037.63%
TRGPTarga Resources Corp.1.90%$3.5546.50%
TTCThe Toro Company1.90%$1.5245.26%
0K8M.LNorfolk Southern Corporation1.89%$5.4241.12%
FDXFedEx Corporation1.89%$5.5432.63%
ALLThe Allstate Corporation1.87%$3.8112.13%
BERYBerry Global Group, Inc.1.87%$1.2624.23%
NHCNational HealthCare Corporation1.87%$2.4437.72%
PRDOPerdoceo Education Corporation1.87%$0.5423.03%
ABTAbbott Laboratories1.86%$2.3128.93%
TNETTriNet Group, Inc.1.86%$1.0638.35%
BTMDbiote Corp.1.85%$0.055.82%
WDFCWD-40 Company1.85%$3.6554.36%
AMTBAmerant Bancorp Inc.1.84%$0.3622.80%
BNHBrookfield Finance Inc. 4.625%1.84%$0.3070.51%
MGRCMcGrath RentCorp1.84%$1.9332.75%
NATINational Instruments Corporation1.84%$1.1082.38%
OTISOtis Worldwide Corporation1.84%$1.6347.44%
WSWorthington Steel, Inc.1.84%$0.6526.98%
KBHKB Home1.83%$1.0513.68%
WRBW. R. Berkley Corporation1.83%$1.2726.69%
PIPRPiper Sandler Companies1.82%$6.3647.91%
SFBSServisFirst Bancshares, Inc.1.82%$1.3027.90%
YUMYum! Brands, Inc.1.82%$2.7354.40%
LVSLas Vegas Sands Corp.1.81%$1.1851.99%
HNVRHanover Bancorp, Inc.1.80%$0.4126.32%
TSCOTractor Supply Company1.79%$0.9143.76%
CLIMack-Cali Realty Corporation1.78%$0.3321.71%
RRRRed Rock Resorts, Inc.1.78%$1.1260.48%
SBRSabine Royalty Trust1.78%$1.2523.02%
TMUST-Mobile US, Inc.1.78%$3.5533.70%
BWFGBankwell Financial Group, Inc.1.77%$0.8021.59%
DGXQuest Diagnostics Incorporated1.77%$3.0735.81%
JPMJPMorgan Chase & Co.1.77%$5.7527.69%