DDM Analysis: COIC.ST

Valuation Snapshot

Stable Growth	$286.57 - $1,495.19	$577.15
Multi-Stage	$211.33 - $231.36	$221.16
Blended Fair Value	$399.15
Current Price	$180.20
Upside	121.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.53%	3.29%	4.05	3.79	3.55	3.28	4.37	3.95	3.79	3.57	3.39	3.23
YoY Growth	-	-	7.04%	6.77%	8.13%	-25.00%	10.81%	4.23%	5.97%	5.51%	4.96%	10.00%
Dividend Yield	-	-	2.11%	1.79%	1.73%	1.90%	4.51%	2.57%	2.58%	2.60%	3.68%	2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	285.00
(-) Cash Dividends Paid (M)	158.00
(=) Cash Retained (M)	127.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	57.00	35.63	21.38
Cash Retained (M)	127.00	127.00	127.00
(-) Cash Required (M)	-57.00	-35.63	-21.38
(=) Excess Retained (M)	70.00	91.38	105.63
(/) Shares Outstanding (M)	37.49	37.49	37.49
(=) Excess Retained per Share	1.87	2.44	2.82
LTM Dividend per Share	4.21	4.21	4.21
(+) Excess Retained per Share	1.87	2.44	2.82
(=) Adjusted Dividend	6.08	6.65	7.03
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.33%	5.33%	6.33%
Fair Value	$286.57	$577.15	$1,495.19
Upside / Downside	59.03%	220.28%	729.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	285.00	300.18	316.16	333.00	350.73	369.41	380.49
Payout Ratio	55.44%	62.35%	69.26%	76.18%	83.09%	90.00%	92.50%
Projected Dividends (M)	158.00	187.16	218.98	253.66	291.42	332.47	351.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.33%	5.33%	6.33%
Year 1 PV (M)	174.01	175.68	177.34
Year 2 PV (M)	189.28	192.93	196.61
Year 3 PV (M)	203.85	209.76	215.80
Year 4 PV (M)	217.72	226.19	234.91
Year 5 PV (M)	230.94	242.22	253.94
PV of Terminal Value (M)	6,907.77	7,245.25	7,595.79
Equity Value (M)	7,923.57	8,292.03	8,674.38
Shares Outstanding (M)	37.49	37.49	37.49
Fair Value	$211.33	$221.16	$231.36
Upside / Downside	17.28%	22.73%	28.39%

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

Concentric AB (publ) (COIC.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener