DDM Analysis: 0KBI.L

Valuation Snapshot

Stable Growth	$23.73 - $36.38	$29.64
Multi-Stage	$48.94 - $53.76	$51.30
Blended Fair Value	$40.47
Current Price	$82.05
Upside	-50.68%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.32%	0.33%	1.64	1.45	1.85	1.52	1.80	1.75	5.41	2.39	2.39	2.07
YoY Growth	-	-	12.95%	-21.62%	21.71%	-15.56%	2.86%	-67.62%	126.27%	0.05%	15.60%	30.34%
Dividend Yield	-	-	1.96%	2.07%	3.02%	2.18%	1.69%	2.17%	5.97%	2.93%	2.93%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	421.93
(-) Cash Dividends Paid (M)	282.37
(=) Cash Retained (M)	139.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	84.39	52.74	31.65
Cash Retained (M)	139.57	139.57	139.57
(-) Cash Required (M)	-84.39	-52.74	-31.65
(=) Excess Retained (M)	55.18	86.82	107.92
(/) Shares Outstanding (M)	161.08	161.08	161.08
(=) Excess Retained per Share	0.34	0.54	0.67
LTM Dividend per Share	1.75	1.75	1.75
(+) Excess Retained per Share	0.34	0.54	0.67
(=) Adjusted Dividend	2.10	2.29	2.42
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	-1.67%	-0.67%	0.33%
Fair Value	$23.73	$29.64	$36.38
Upside / Downside	-71.07%	-63.88%	-55.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	421.93	419.11	416.30	413.50	410.73	407.98	420.22
Payout Ratio	66.92%	71.54%	76.15%	80.77%	85.38%	90.00%	92.50%
Projected Dividends (M)	282.37	299.82	317.02	333.98	350.70	367.18	388.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	-1.67%	-0.67%	0.33%
Year 1 PV (M)	277.35	280.17	283.00
Year 2 PV (M)	271.30	276.84	282.44
Year 3 PV (M)	264.39	272.54	280.86
Year 4 PV (M)	256.83	267.43	278.37
Year 5 PV (M)	248.75	261.66	275.09
PV of Terminal Value (M)	6,564.50	6,905.16	7,259.82
Equity Value (M)	7,883.12	8,263.81	8,659.58
Shares Outstanding (M)	161.08	161.08	161.08
Fair Value	$48.94	$51.30	$53.76
Upside / Downside	-40.35%	-37.47%	-34.48%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Knorr-Bremse AG (0KBI.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener