DDM Analysis: AFK.OL

Valuation Snapshot

Stable Growth	$540.73 - $803.17	$665.95
Multi-Stage	$1,336.52 - $1,476.04	$1,404.87
Blended Fair Value	$1,035.41
Current Price	$131.00
Upside	690.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.35%	-11.16%	4.44	4.46	3.67	31.90	4.16	2.48	0.22	22.11	2.98	4.08
YoY Growth	-	-	-0.35%	21.48%	-88.50%	666.55%	67.74%	1,023.83%	-99.00%	642.82%	-27.06%	-71.85%
Dividend Yield	-	-	3.57%	2.40%	1.69%	7.78%	1.54%	2.58%	0.18%	13.89%	2.66%	4.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,839.00
(-) Cash Dividends Paid (M)	194.00
(=) Cash Retained (M)	3,645.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	767.80	479.88	287.93
Cash Retained (M)	3,645.00	3,645.00	3,645.00
(-) Cash Required (M)	-767.80	-479.88	-287.93
(=) Excess Retained (M)	2,877.20	3,165.13	3,357.08
(/) Shares Outstanding (M)	56.37	56.37	56.37
(=) Excess Retained per Share	51.04	56.15	59.56
LTM Dividend per Share	3.44	3.44	3.44
(+) Excess Retained per Share	51.04	56.15	59.56
(=) Adjusted Dividend	54.49	59.59	63.00
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-3.39%	-2.39%	-1.39%
Fair Value	$540.73	$665.95	$803.17
Upside / Downside	312.77%	408.36%	513.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,839.00	3,747.24	3,657.67	3,570.24	3,484.90	3,401.60	3,503.65
Payout Ratio	5.05%	22.04%	39.03%	56.02%	73.01%	90.00%	92.50%
Projected Dividends (M)	194.00	825.99	1,427.66	2,000.10	2,544.35	3,061.44	3,240.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-3.39%	-2.39%	-1.39%
Year 1 PV (M)	768.76	776.71	784.67
Year 2 PV (M)	1,236.66	1,262.40	1,288.39
Year 3 PV (M)	1,612.46	1,663.05	1,714.69
Year 4 PV (M)	1,909.10	1,989.38	2,072.16
Year 5 PV (M)	2,137.91	2,250.87	2,368.56
PV of Terminal Value (M)	67,670.29	71,245.80	74,970.87
Equity Value (M)	75,335.18	79,188.21	83,199.35
Shares Outstanding (M)	56.37	56.37	56.37
Fair Value	$1,336.52	$1,404.87	$1,476.04
Upside / Downside	920.24%	972.42%	1,026.74%

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

Arendals Fossekompani ASA (AFK.OL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener