DDM Analysis: ALV

Valuation Snapshot

Stable Growth	$103.86 - $168.24	$132.79
Multi-Stage	$206.53 - $227.25	$216.69
Blended Fair Value	$174.74
Current Price	$123.50
Upside	41.49%
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	0.18%	1.17%	2.80	2.88	2.87	2.11	0.69	2.78	2.74	2.67	2.60	2.51
YoY Growth	-	-	-2.67%	0.45%	35.76%	204.99%	-75.07%	1.26%	2.68%	2.91%	3.63%	0.41%
Dividend Yield	-	-	3.17%	2.39%	3.07%	2.76%	0.75%	6.04%	3.57%	2.54%	3.53%	2.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	752.00
(-) Cash Dividends Paid (M)	228.00
(=) Cash Retained (M)	524.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	150.40	94.00	56.40
Cash Retained (M)	524.00	524.00	524.00
(-) Cash Required (M)	-150.40	-94.00	-56.40
(=) Excess Retained (M)	373.60	430.00	467.60
(/) Shares Outstanding (M)	78.08	78.08	78.08
(=) Excess Retained per Share	4.79	5.51	5.99
LTM Dividend per Share	2.92	2.92	2.92
(+) Excess Retained per Share	4.79	5.51	5.99
(=) Adjusted Dividend	7.71	8.43	8.91
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-0.82%	0.18%	1.18%
Fair Value	$103.86	$132.79	$168.24
Upside / Downside	-15.90%	7.52%	36.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	752.00	753.35	754.70	756.05	757.41	758.77	781.53
Payout Ratio	30.32%	42.26%	54.19%	66.13%	78.06%	90.00%	92.50%
Projected Dividends (M)	228.00	318.33	408.98	499.96	591.26	682.89	722.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-0.82%	0.18%	1.18%
Year 1 PV (M)	295.81	298.80	301.78
Year 2 PV (M)	353.17	360.33	367.56
Year 3 PV (M)	401.20	413.45	425.96
Year 4 PV (M)	440.90	458.95	477.56
Year 5 PV (M)	473.21	497.55	522.88
PV of Terminal Value (M)	14,160.52	14,888.95	15,647.05
Equity Value (M)	16,124.81	16,918.03	17,742.78
Shares Outstanding (M)	78.08	78.08	78.08
Fair Value	$206.53	$216.69	$227.25
Upside / Downside	67.23%	75.46%	84.01%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Autoliv, Inc. (ALV)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener