Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Novonesis (Novozymes) B (NSISBC.XD)

Company Dividend Discount ModelIndustry: Chemicals - SpecialtySector: Basic Materials

Valuation Snapshot

Stable Growth$326.74 - $1,291.59$555.92
Multi-Stage$339.00 - $371.42$354.91
Blended Fair Value$455.41
Current Price$453.50
Upside0.42%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR202420232022202120202019
DPS5.31%0.00%4.987.564.083.923.963.850.000.000.000.00
YoY Growth---34.08%85.37%4.03%-1.15%3.06%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.24%1.91%1.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,212.59
(-) Cash Dividends Paid (M)2,888.11
(=) Cash Retained (M)1,324.48
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)842.52526.57315.94
Cash Retained (M)1,324.481,324.481,324.48
(-) Cash Required (M)-842.52-526.57-315.94
(=) Excess Retained (M)481.96797.911,008.54
(/) Shares Outstanding (M)373.91373.91373.91
(=) Excess Retained per Share1.292.132.70
LTM Dividend per Share7.727.727.72
(+) Excess Retained per Share1.292.132.70
(=) Adjusted Dividend9.019.8610.42
WACC / Discount Rate6.16%6.16%6.16%
Growth Rate3.31%4.31%5.31%
Fair Value$326.74$555.92$1,291.59
Upside / Downside-27.95%22.58%184.81%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,212.594,394.024,583.254,780.644,986.535,201.285,357.32
Payout Ratio68.56%72.85%77.14%81.42%85.71%90.00%92.50%
Projected Dividends (M)2,888.113,200.923,535.313,892.574,274.044,681.154,955.52

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.16%6.16%6.16%
Growth Rate3.31%4.31%5.31%
Year 1 PV (M)2,986.383,015.293,044.20
Year 2 PV (M)3,077.293,137.153,197.59
Year 3 PV (M)3,161.163,253.863,348.34
Year 4 PV (M)3,238.323,365.543,496.47
Year 5 PV (M)3,309.053,472.343,642.01
PV of Terminal Value (M)110,981.75116,458.22122,148.79
Equity Value (M)126,753.96132,702.40138,877.40
Shares Outstanding (M)373.91373.91373.91
Fair Value$339.00$354.91$371.42
Upside / Downside-25.25%-21.74%-18.10%

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%