DDM Analysis: PEAB-B.ST

Valuation Snapshot

Stable Growth	$68.31 - $114.78	$88.68
Multi-Stage	$130.50 - $143.58	$136.91
Blended Fair Value	$112.80
Current Price	$76.50
Upside	47.45%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-19.04%	-2.06%	1.50	4.01	5.14	4.62	0.29	4.32	4.11	3.70	2.67	2.31
YoY Growth	-	-	-62.52%	-22.03%	11.15%	1,498.80%	-93.30%	5.00%	11.11%	38.46%	15.51%	25.05%
Dividend Yield	-	-	1.96%	6.08%	9.91%	4.88%	0.27%	6.03%	5.00%	4.93%	3.12%	3.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,649.00
(-) Cash Dividends Paid (M)	431.00
(=) Cash Retained (M)	1,218.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	329.80	206.13	123.68
Cash Retained (M)	1,218.00	1,218.00	1,218.00
(-) Cash Required (M)	-329.80	-206.13	-123.68
(=) Excess Retained (M)	888.20	1,011.88	1,094.33
(/) Shares Outstanding (M)	286.95	286.95	286.95
(=) Excess Retained per Share	3.10	3.53	3.81
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	3.10	3.53	3.81
(=) Adjusted Dividend	4.60	5.03	5.32
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-0.29%	0.71%	1.71%
Fair Value	$68.31	$88.68	$114.78
Upside / Downside	-10.70%	15.92%	50.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,649.00	1,660.70	1,672.48	1,684.35	1,696.30	1,708.34	1,759.59
Payout Ratio	26.14%	38.91%	51.68%	64.45%	77.23%	90.00%	92.50%
Projected Dividends (M)	431.00	646.17	864.38	1,085.65	1,310.01	1,537.50	1,627.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-0.29%	0.71%	1.71%
Year 1 PV (M)	601.16	607.19	613.22
Year 2 PV (M)	748.15	763.23	778.47
Year 3 PV (M)	874.21	900.78	927.88
Year 4 PV (M)	981.40	1,021.37	1,062.54
Year 5 PV (M)	1,071.60	1,126.42	1,183.47
PV of Terminal Value (M)	33,170.14	34,867.18	36,632.97
Equity Value (M)	37,446.66	39,286.17	41,198.55
Shares Outstanding (M)	286.95	286.95	286.95
Fair Value	$130.50	$136.91	$143.58
Upside / Downside	70.59%	78.97%	87.68%

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

Peab AB (publ) (PEAB-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener