DDM Analysis: ATCO-A.ST

Valuation Snapshot

Stable Growth	$459.79 - $1,125.74	$1,054.98
Multi-Stage	$165.53 - $181.08	$173.16
Blended Fair Value	$614.07
Current Price	$158.90
Upside	286.45%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.26%	7.40%	2.80	2.30	1.90	1.82	1.74	1.57	1.74	1.69	1.57	1.50
YoY Growth	-	-	21.82%	21.11%	4.06%	4.50%	11.15%	-9.83%	2.85%	7.66%	4.93%	9.34%
Dividend Yield	-	-	1.76%	1.28%	1.44%	1.59%	1.41%	2.02%	2.88%	2.06%	2.18%	3.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27,595.00
(-) Cash Dividends Paid (M)	14,127.00
(=) Cash Retained (M)	13,468.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,519.00	3,449.38	2,069.63
Cash Retained (M)	13,468.00	13,468.00	13,468.00
(-) Cash Required (M)	-5,519.00	-3,449.38	-2,069.63
(=) Excess Retained (M)	7,949.00	10,018.63	11,398.38
(/) Shares Outstanding (M)	4,874.98	4,874.98	4,874.98
(=) Excess Retained per Share	1.63	2.06	2.34
LTM Dividend per Share	2.90	2.90	2.90
(+) Excess Retained per Share	1.63	2.06	2.34
(=) Adjusted Dividend	4.53	4.95	5.24
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$459.79	$1,054.98	$1,125.74
Upside / Downside	189.36%	563.93%	608.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27,595.00	29,388.68	31,298.94	33,333.37	35,500.04	37,807.54	38,941.77
Payout Ratio	51.19%	58.96%	66.72%	74.48%	82.24%	90.00%	92.50%
Projected Dividends (M)	14,127.00	17,326.17	20,881.54	24,825.90	29,194.81	34,026.79	36,021.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	16,110.03	16,262.73	16,415.44
Year 2 PV (M)	18,053.04	18,396.90	18,744.00
Year 3 PV (M)	19,956.62	20,529.50	21,113.24
Year 4 PV (M)	21,821.34	22,660.53	23,523.69
Year 5 PV (M)	23,647.80	24,790.00	25,975.91
PV of Terminal Value (M)	707,356.17	741,521.74	776,994.91
Equity Value (M)	806,945.00	844,161.40	882,767.19
Shares Outstanding (M)	4,874.98	4,874.98	4,874.98
Fair Value	$165.53	$173.16	$181.08
Upside / Downside	4.17%	8.98%	13.96%

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

Atlas Copco AB (ATCO-A.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener