DDM Analysis: WALL-B.ST

Valuation Snapshot

Stable Growth	$29.27 - $46.65	$37.16
Multi-Stage	$84.13 - $92.85	$88.40
Blended Fair Value	$62.78
Current Price	$43.66
Upside	43.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-11.79%	-0.27%	0.50	0.61	0.61	0.60	0.25	0.94	0.90	0.86	0.76	0.58
YoY Growth	-	-	-16.96%	-0.25%	1.02%	141.98%	-73.62%	5.32%	4.86%	11.87%	32.18%	11.57%
Dividend Yield	-	-	1.17%	1.20%	1.55%	0.88%	0.42%	1.67%	1.90%	2.26%	2.12%	1.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,874.00
(-) Cash Dividends Paid (M)	326.00
(=) Cash Retained (M)	1,548.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	374.80	234.25	140.55
Cash Retained (M)	1,548.00	1,548.00	1,548.00
(-) Cash Required (M)	-374.80	-234.25	-140.55
(=) Excess Retained (M)	1,173.20	1,313.75	1,407.45
(/) Shares Outstanding (M)	650.16	650.16	650.16
(=) Excess Retained per Share	1.80	2.02	2.16
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	1.80	2.02	2.16
(=) Adjusted Dividend	2.31	2.52	2.67
WACC / Discount Rate	5.43%	5.43%	5.43%
Growth Rate	-2.27%	-1.27%	-0.27%
Fair Value	$29.27	$37.16	$46.65
Upside / Downside	-32.97%	-14.88%	6.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,874.00	1,850.19	1,826.69	1,803.49	1,780.58	1,757.96	1,810.69
Payout Ratio	17.40%	31.92%	46.44%	60.96%	75.48%	90.00%	92.50%
Projected Dividends (M)	326.00	590.52	848.27	1,099.38	1,343.96	1,582.16	1,674.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.43%	5.43%	5.43%
Growth Rate	-2.27%	-1.27%	-0.27%
Year 1 PV (M)	554.43	560.11	565.78
Year 2 PV (M)	747.76	763.14	778.68
Year 3 PV (M)	909.89	938.11	966.90
Year 4 PV (M)	1,044.35	1,087.75	1,132.50
Year 5 PV (M)	1,154.31	1,214.59	1,277.36
PV of Terminal Value (M)	50,285.37	52,911.24	55,645.68
Equity Value (M)	54,696.12	57,474.94	60,366.89
Shares Outstanding (M)	650.16	650.16	650.16
Fair Value	$84.13	$88.40	$92.85
Upside / Downside	92.69%	102.48%	112.66%

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

Wallenstam AB (publ) (WALL-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener