DDM Analysis: UNBL.PA

Valuation Snapshot

Stable Growth	$902.58 - $1,546.22	$1,181.06
Multi-Stage	$1,728.67 - $1,901.18	$1,813.25
Blended Fair Value	$1,497.16
Current Price	$980.00
Upside	52.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-9.84%	-6.41%	9.07	10.50	8.40	11.03	7.49	15.22	17.57	20.91	20.13	16.13
YoY Growth	-	-	-13.64%	25.00%	-23.81%	47.13%	-50.78%	-13.33%	-15.99%	3.85%	24.85%	-8.35%
Dividend Yield	-	-	0.93%	1.05%	0.85%	1.11%	1.27%	2.62%	2.39%	2.35%	2.14%	1.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	151.90
(-) Cash Dividends Paid (M)	51.80
(=) Cash Retained (M)	100.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	30.38	18.99	11.39
Cash Retained (M)	100.10	100.10	100.10
(-) Cash Required (M)	-30.38	-18.99	-11.39
(=) Excess Retained (M)	69.72	81.11	88.71
(/) Shares Outstanding (M)	2.09	2.09	2.09
(=) Excess Retained per Share	33.28	38.72	42.34
LTM Dividend per Share	24.73	24.73	24.73
(+) Excess Retained per Share	33.28	38.72	42.34
(=) Adjusted Dividend	58.01	63.45	67.07
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.11%	0.89%	1.89%
Fair Value	$902.58	$1,181.06	$1,546.22
Upside / Downside	-7.90%	20.52%	57.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	151.90	153.25	154.62	155.99	157.38	158.78	163.55
Payout Ratio	34.10%	45.28%	56.46%	67.64%	78.82%	90.00%	92.50%
Projected Dividends (M)	51.80	69.39	87.30	105.51	124.05	142.90	151.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-0.11%	0.89%	1.89%
Year 1 PV (M)	64.63	65.28	65.92
Year 2 PV (M)	75.72	77.24	78.78
Year 3 PV (M)	85.23	87.82	90.46
Year 4 PV (M)	93.32	97.12	101.03
Year 5 PV (M)	100.13	105.24	110.56
PV of Terminal Value (M)	3,202.39	3,365.93	3,536.08
Equity Value (M)	3,621.42	3,798.62	3,982.83
Shares Outstanding (M)	2.09	2.09	2.09
Fair Value	$1,728.67	$1,813.25	$1,901.18
Upside / Downside	76.39%	85.03%	94.00%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 18 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HBCP	Home Bancorp, Inc.	1.92%	$1.10	19.54%
SLM	SLM Corporation	1.92%	$0.53	17.47%
UVE	Universal Insurance Holdings, Inc.	1.92%	$0.61	14.30%
WAL	Western Alliance Bancorporation	1.92%	$1.64	20.05%
0JZ1.L	Masco Corporation	1.91%	$1.23	31.44%
0L8B.L	Southern Copper Corporation	1.91%	$2.80	60.30%
BKR	Baker Hughes Company	1.91%	$0.90	30.82%
BPAC	Bullpen Parlay Acquisition Company	1.91%	$0.20	36.09%
ELV	Elevance Health Inc.	1.91%	$6.75	27.56%
NGVC	Natural Grocers by Vitamin Cottage, Inc.	1.91%	$0.47	23.70%
SYBT	Stock Yards Bancorp, Inc.	1.91%	$1.25	27.22%
0JVQ.L	Lowe's Companies, Inc.	1.90%	$4.67	38.55%
ATERX	AB Sustainable Global Thematic Fund Class R	1.90%	$2.84	36.57%
BLL	Ball Corporation	1.90%	$1.32	9.47%
EAI	Entergy Arkansas, Inc. 1M BD 4.875%66	1.90%	$0.40	9.71%
MMC	Marsh & McLennan Companies, Inc.	1.90%	$3.47	41.48%
THO	Thor Industries, Inc.	1.90%	$2.00	37.63%
TRGP	Targa Resources Corp.	1.90%	$3.55	46.50%
TTC	The Toro Company	1.90%	$1.52	45.26%
0K8M.L	Norfolk Southern Corporation	1.89%	$5.42	41.12%
FDX	FedEx Corporation	1.89%	$5.54	32.63%
ALL	The Allstate Corporation	1.87%	$3.81	12.13%
BERY	Berry Global Group, Inc.	1.87%	$1.26	24.23%
NHC	National HealthCare Corporation	1.87%	$2.44	37.72%
PRDO	Perdoceo Education Corporation	1.87%	$0.54	23.03%
ABT	Abbott Laboratories	1.86%	$2.31	28.93%
TNET	TriNet Group, Inc.	1.86%	$1.06	38.35%
BTMD	biote Corp.	1.85%	$0.05	5.82%
WDFC	WD-40 Company	1.85%	$3.65	54.36%
AMTB	Amerant Bancorp Inc.	1.84%	$0.36	22.80%
BNH	Brookfield Finance Inc. 4.625%	1.84%	$0.30	70.51%
MGRC	McGrath RentCorp	1.84%	$1.93	32.75%
NATI	National Instruments Corporation	1.84%	$1.10	82.38%
OTIS	Otis Worldwide Corporation	1.84%	$1.63	47.44%
WS	Worthington Steel, Inc.	1.84%	$0.65	26.98%
KBH	KB Home	1.83%	$1.05	13.68%
WRB	W. R. Berkley Corporation	1.83%	$1.27	26.69%
PIPR	Piper Sandler Companies	1.82%	$6.36	47.91%
SFBS	ServisFirst Bancshares, Inc.	1.82%	$1.30	27.90%
YUM	Yum! Brands, Inc.	1.82%	$2.73	54.40%
LVS	Las Vegas Sands Corp.	1.81%	$1.18	51.99%
HNVR	Hanover Bancorp, Inc.	1.80%	$0.41	26.32%
TSCO	Tractor Supply Company	1.79%	$0.91	43.76%
CLI	Mack-Cali Realty Corporation	1.78%	$0.33	21.71%
RRR	Red Rock Resorts, Inc.	1.78%	$1.12	60.48%
SBR	Sabine Royalty Trust	1.78%	$1.25	23.02%
TMUS	T-Mobile US, Inc.	1.78%	$3.55	33.70%
BWFG	Bankwell Financial Group, Inc.	1.77%	$0.80	21.59%
DGX	Quest Diagnostics Incorporated	1.77%	$3.07	35.81%
JPM	JPMorgan Chase & Co.	1.77%	$5.75	27.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Unibel S.A. (UNBL.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener