DDM Analysis: LHA.DE

Valuation Snapshot

Stable Growth	$12.76 - $19.69	$15.98
Multi-Stage	$24.32 - $26.77	$25.52
Blended Fair Value	$20.75
Current Price	$7.21
Upside	187.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.48%	5.30%	0.31	0.02	0.01	0.02	0.02	0.32	0.29	0.19	0.19	0.01
YoY Growth	-	-	1,388.00%	212.50%	-57.89%	-9.52%	-94.49%	9.17%	50.43%	-0.43%	1,564.29%	-93.69%
Dividend Yield	-	-	4.63%	0.29%	0.07%	0.22%	0.22%	5.21%	2.08%	1.05%	1.79%	0.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,643.00
(-) Cash Dividends Paid (M)	369.00
(=) Cash Retained (M)	1,274.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	328.60	205.38	123.23
Cash Retained (M)	1,274.00	1,274.00	1,274.00
(-) Cash Required (M)	-328.60	-205.38	-123.23
(=) Excess Retained (M)	945.40	1,068.63	1,150.78
(/) Shares Outstanding (M)	1,197.95	1,197.95	1,197.95
(=) Excess Retained per Share	0.79	0.89	0.96
LTM Dividend per Share	0.31	0.31	0.31
(+) Excess Retained per Share	0.79	0.89	0.96
(=) Adjusted Dividend	1.10	1.20	1.27
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-1.37%	-0.37%	0.63%
Fair Value	$12.76	$15.98	$19.69
Upside / Downside	76.93%	121.60%	173.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,643.00	1,636.88	1,630.78	1,624.70	1,618.65	1,612.62	1,660.99
Payout Ratio	22.46%	35.97%	49.48%	62.98%	76.49%	90.00%	92.50%
Projected Dividends (M)	369.00	588.74	806.83	1,023.30	1,238.13	1,451.35	1,536.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-1.37%	-0.37%	0.63%
Year 1 PV (M)	544.14	549.66	555.17
Year 2 PV (M)	689.22	703.27	717.46
Year 3 PV (M)	807.91	832.73	858.06
Year 4 PV (M)	903.48	940.68	979.02
Year 5 PV (M)	978.84	1,029.48	1,082.19
PV of Terminal Value (M)	25,209.67	26,513.88	27,871.51
Equity Value (M)	29,133.25	30,569.69	32,063.41
Shares Outstanding (M)	1,197.95	1,197.95	1,197.95
Fair Value	$24.32	$25.52	$26.77
Upside / Downside	237.30%	253.93%	271.22%

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

Deutsche Lufthansa AG (LHA.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener