DDM Analysis: 0QO7.L

Valuation Snapshot

Stable Growth	$3,652.83 - $13,466.44	$11,182.07
Multi-Stage	$2,289.21 - $2,505.24	$2,395.23
Blended Fair Value	$6,788.65
Current Price	$1,091.00
Upside	522.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.19%	6.46%	28.95	28.93	27.96	27.93	21.97	25.98	23.94	12.72	4.19	14.49
YoY Growth	-	-	0.08%	3.47%	0.08%	27.13%	-15.41%	8.52%	88.20%	203.82%	-71.10%	-6.45%
Dividend Yield	-	-	0.00%	2.10%	1.81%	1.39%	0.94%	1.30%	1.18%	0.74%	0.30%	1.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	375.65
(-) Cash Dividends Paid (M)	317.98
(=) Cash Retained (M)	57.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	75.13	46.96	28.17
Cash Retained (M)	57.67	57.67	57.67
(-) Cash Required (M)	-75.13	-46.96	-28.17
(=) Excess Retained (M)	-17.46	10.71	29.50
(/) Shares Outstanding (M)	5.49	5.49	5.49
(=) Excess Retained per Share	-3.18	1.95	5.37
LTM Dividend per Share	57.88	57.88	57.88
(+) Excess Retained per Share	-3.18	1.95	5.37
(=) Adjusted Dividend	54.70	59.83	63.25
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	4.46%	5.46%	6.46%
Fair Value	$3,652.83	$11,182.07	$13,466.44
Upside / Downside	234.81%	924.94%	1,134.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	375.65	396.15	417.77	440.56	464.60	489.96	504.66
Payout Ratio	84.65%	85.72%	86.79%	87.86%	88.93%	90.00%	92.50%
Projected Dividends (M)	317.98	339.57	362.57	387.08	413.17	440.96	466.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	4.46%	5.46%	6.46%
Year 1 PV (M)	317.25	320.29	323.33
Year 2 PV (M)	316.47	322.56	328.71
Year 3 PV (M)	315.65	324.80	334.13
Year 4 PV (M)	314.78	327.01	339.59
Year 5 PV (M)	313.87	329.19	345.09
PV of Terminal Value (M)	10,998.57	11,535.21	12,092.60
Equity Value (M)	12,576.60	13,159.06	13,763.45
Shares Outstanding (M)	5.49	5.49	5.49
Fair Value	$2,289.21	$2,395.23	$2,505.24
Upside / Downside	109.83%	119.54%	129.63%

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

Analysis Mode

Ticker

Industry

Sector

Barry Callebaut AG (0QO7.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener