Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

NP3 Fastigheter AB (publ) (0R43.L)

Company Dividend Discount ModelIndustry: Real Estate - GeneralSector: Real Estate

Valuation Snapshot

Stable Growth$3,232.50 - $3,808.43$3,569.06
Multi-Stage$1,401.38 - $1,537.52$1,468.18
Blended Fair Value$2,518.62
Current Price$251.50
Upside901.44%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.89%0.00%3.384.485.044.223.653.232.652.111.750.39
YoY Growth---24.64%-10.97%19.23%15.56%13.07%22.09%25.38%20.37%350.00%0.00%
Dividend Yield--1.44%2.07%2.69%1.35%2.63%4.61%3.46%3.57%3.76%0.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,179.00
(-) Cash Dividends Paid (M)204.00
(=) Cash Retained (M)975.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)235.80147.3888.43
Cash Retained (M)975.00975.00975.00
(-) Cash Required (M)-235.80-147.38-88.43
(=) Excess Retained (M)739.20827.63886.58
(/) Shares Outstanding (M)61.5761.5761.57
(=) Excess Retained per Share12.0113.4414.40
LTM Dividend per Share3.313.313.31
(+) Excess Retained per Share12.0113.4414.40
(=) Adjusted Dividend15.3216.7617.71
WACC / Discount Rate4.43%4.43%4.43%
Growth Rate5.50%6.50%7.50%
Fair Value$3,232.50$3,569.06$3,808.43
Upside / Downside1,185.29%1,319.11%1,414.29%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,179.001,255.641,337.251,424.171,516.741,615.331,663.79
Payout Ratio17.30%31.84%46.38%60.92%75.46%90.00%92.50%
Projected Dividends (M)204.00399.82620.24867.621,144.541,453.801,539.01

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.43%4.43%4.43%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)379.26382.86386.45
Year 2 PV (M)558.09568.72579.45
Year 3 PV (M)740.53761.79783.45
Year 4 PV (M)926.65962.29998.94
Year 5 PV (M)1,116.501,170.431,226.42
PV of Terminal Value (M)82,557.7686,545.3490,685.52
Equity Value (M)86,278.7990,391.4094,660.22
Shares Outstanding (M)61.5761.5761.57
Fair Value$1,401.38$1,468.18$1,537.52
Upside / Downside457.21%483.77%511.34%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%