DDM Analysis: FPAR-A.ST

Valuation Snapshot

Stable Growth	$27.90 - $50.22	$37.25
Multi-Stage	$49.60 - $54.47	$51.99
Blended Fair Value	$44.62
Current Price	$50.70
Upside	-12.00%
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	-4.79%	2.55%	1.15	1.15	2.22	2.04	1.87	1.47	1.34	1.25	1.07	1.01
YoY Growth	-	-	0.00%	-48.20%	8.97%	8.77%	27.46%	9.72%	6.92%	16.78%	6.79%	12.41%
Dividend Yield	-	-	2.17%	1.54%	3.71%	1.96%	2.22%	2.03%	1.92%	2.69%	2.48%	2.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	447.90
(-) Cash Dividends Paid (M)	246.50
(=) Cash Retained (M)	201.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.58	55.99	33.59
Cash Retained (M)	201.40	201.40	201.40
(-) Cash Required (M)	-89.58	-55.99	-33.59
(=) Excess Retained (M)	111.82	145.41	167.81
(/) Shares Outstanding (M)	222.60	222.60	222.60
(=) Excess Retained per Share	0.50	0.65	0.75
LTM Dividend per Share	1.11	1.11	1.11
(+) Excess Retained per Share	0.50	0.65	0.75
(=) Adjusted Dividend	1.61	1.76	1.86
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.55%	1.55%	2.55%
Fair Value	$27.90	$37.25	$50.22
Upside / Downside	-44.96%	-26.54%	-0.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	447.90	454.86	461.92	469.10	476.39	483.79	498.30
Payout Ratio	55.03%	62.03%	69.02%	76.01%	83.01%	90.00%	92.50%
Projected Dividends (M)	246.50	282.14	318.82	356.58	395.44	435.41	460.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.55%	1.55%	2.55%
Year 1 PV (M)	262.67	265.28	267.89
Year 2 PV (M)	276.34	281.87	287.45
Year 3 PV (M)	287.74	296.41	305.26
Year 4 PV (M)	297.08	309.07	321.43
Year 5 PV (M)	304.54	319.99	336.05
PV of Terminal Value (M)	9,612.21	10,099.78	10,606.93
Equity Value (M)	11,040.59	11,572.40	12,125.01
Shares Outstanding (M)	222.60	222.60	222.60
Fair Value	$49.60	$51.99	$54.47
Upside / Downside	-2.17%	2.54%	7.43%

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

FastPartner AB (publ) (FPAR-A.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener