DDM Analysis: 0R43.L

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
Upside	901.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.89%	0.00%	3.38	4.48	5.04	4.22	3.65	3.23	2.65	2.11	1.75	0.39
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	235.80	147.38	88.43
Cash Retained (M)	975.00	975.00	975.00
(-) Cash Required (M)	-235.80	-147.38	-88.43
(=) Excess Retained (M)	739.20	827.63	886.58
(/) Shares Outstanding (M)	61.57	61.57	61.57
(=) Excess Retained per Share	12.01	13.44	14.40
LTM Dividend per Share	3.31	3.31	3.31
(+) Excess Retained per Share	12.01	13.44	14.40
(=) Adjusted Dividend	15.32	16.76	17.71
WACC / Discount Rate	4.43%	4.43%	4.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,232.50	$3,569.06	$3,808.43
Upside / Downside	1,185.29%	1,319.11%	1,414.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,179.00	1,255.64	1,337.25	1,424.17	1,516.74	1,615.33	1,663.79
Payout Ratio	17.30%	31.84%	46.38%	60.92%	75.46%	90.00%	92.50%
Projected Dividends (M)	204.00	399.82	620.24	867.62	1,144.54	1,453.80	1,539.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.43%	4.43%	4.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	379.26	382.86	386.45
Year 2 PV (M)	558.09	568.72	579.45
Year 3 PV (M)	740.53	761.79	783.45
Year 4 PV (M)	926.65	962.29	998.94
Year 5 PV (M)	1,116.50	1,170.43	1,226.42
PV of Terminal Value (M)	82,557.76	86,545.34	90,685.52
Equity Value (M)	86,278.79	90,391.40	94,660.22
Shares Outstanding (M)	61.57	61.57	61.57
Fair Value	$1,401.38	$1,468.18	$1,537.52
Upside / Downside	457.21%	483.77%	511.34%

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

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

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener