DDM Analysis: ACKB.BR

Valuation Snapshot

Stable Growth	$2,011.41 - $5,822.26	$5,456.16
Multi-Stage	$861.79 - $943.97	$902.12
Blended Fair Value	$3,179.14
Current Price	$217.00
Upside	1,365.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.72%	7.04%	3.40	3.13	2.78	2.38	2.35	2.34	2.23	2.07	1.98	1.84
YoY Growth	-	-	8.57%	12.54%	16.94%	1.40%	0.09%	5.10%	7.96%	4.09%	7.65%	7.10%
Dividend Yield	-	-	1.78%	1.97%	1.74%	1.41%	1.91%	1.68%	1.69%	1.42%	1.50%	1.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	961.62
(-) Cash Dividends Paid (M)	235.73
(=) Cash Retained (M)	725.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	192.32	120.20	72.12
Cash Retained (M)	725.88	725.88	725.88
(-) Cash Required (M)	-192.32	-120.20	-72.12
(=) Excess Retained (M)	533.56	605.68	653.76
(/) Shares Outstanding (M)	32.75	32.75	32.75
(=) Excess Retained per Share	16.29	18.49	19.96
LTM Dividend per Share	7.20	7.20	7.20
(+) Excess Retained per Share	16.29	18.49	19.96
(=) Adjusted Dividend	23.49	25.69	27.16
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.19%	6.19%	7.19%
Fair Value	$2,011.41	$5,456.16	$5,822.26
Upside / Downside	826.91%	2,414.36%	2,583.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	961.62	1,021.16	1,084.39	1,151.53	1,222.83	1,298.55	1,337.50
Payout Ratio	24.51%	37.61%	50.71%	63.81%	76.90%	90.00%	92.50%
Projected Dividends (M)	235.73	384.07	549.88	734.74	940.39	1,168.69	1,237.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.19%	6.19%	7.19%
Year 1 PV (M)	357.50	360.90	364.30
Year 2 PV (M)	476.43	485.53	494.72
Year 3 PV (M)	592.56	609.62	627.01
Year 4 PV (M)	705.95	733.18	761.19
Year 5 PV (M)	816.65	856.21	897.29
PV of Terminal Value (M)	25,276.67	26,501.19	27,772.71
Equity Value (M)	28,225.77	29,546.64	30,917.22
Shares Outstanding (M)	32.75	32.75	32.75
Fair Value	$861.79	$902.12	$943.97
Upside / Downside	297.14%	315.72%	335.01%

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

Ackermans & Van Haaren N.V. (ACKB.BR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener