DDM Analysis: LIFCO-B.ST

Valuation Snapshot

Stable Growth	$154.38 - $340.84	$222.29
Multi-Stage	$114.08 - $124.46	$119.18
Blended Fair Value	$170.73
Current Price	$317.80
Upside	-46.28%
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	14.25%	24.23%	2.10	2.14	1.87	1.20	1.05	1.08	0.84	0.74	0.63	0.55
YoY Growth	-	-	-1.95%	14.74%	55.60%	14.26%	-2.65%	27.94%	13.65%	18.25%	13.10%	131.19%
Dividend Yield	-	-	0.59%	0.75%	0.84%	0.50%	0.65%	1.48%	1.08%	1.16%	1.32%	1.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,563.00
(-) Cash Dividends Paid (M)	1,365.00
(=) Cash Retained (M)	2,198.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	712.60	445.38	267.23
Cash Retained (M)	2,198.00	2,198.00	2,198.00
(-) Cash Required (M)	-712.60	-445.38	-267.23
(=) Excess Retained (M)	1,485.40	1,752.63	1,930.78
(/) Shares Outstanding (M)	454.23	454.23	454.23
(=) Excess Retained per Share	3.27	3.86	4.25
LTM Dividend per Share	3.01	3.01	3.01
(+) Excess Retained per Share	3.27	3.86	4.25
(=) Adjusted Dividend	6.28	6.86	7.26
WACC / Discount Rate	9.79%	9.79%	9.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$154.38	$222.29	$340.84
Upside / Downside	-51.42%	-30.06%	7.25%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,563.00	3,794.60	4,041.24	4,303.92	4,583.68	4,881.62	5,028.07
Payout Ratio	38.31%	48.65%	58.99%	69.32%	79.66%	90.00%	92.50%
Projected Dividends (M)	1,365.00	1,846.01	2,383.78	2,983.66	3,651.45	4,393.46	4,650.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.79%	9.79%	9.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,665.63	1,681.42	1,697.21
Year 2 PV (M)	1,940.70	1,977.66	2,014.98
Year 3 PV (M)	2,191.74	2,254.65	2,318.76
Year 4 PV (M)	2,420.20	2,513.27	2,609.01
Year 5 PV (M)	2,627.47	2,754.38	2,886.14
PV of Terminal Value (M)	40,973.62	42,952.66	45,007.45
Equity Value (M)	51,819.36	54,134.05	56,533.54
Shares Outstanding (M)	454.23	454.23	454.23
Fair Value	$114.08	$119.18	$124.46
Upside / Downside	-64.10%	-62.50%	-60.84%

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

Lifco AB (publ) (LIFCO-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener