DDM Analysis: AXFO.ST

Valuation Snapshot

Stable Growth	$1,001.31 - $1,951.06	$1,828.43
Multi-Stage	$313.09 - $342.18	$327.37
Blended Fair Value	$1,077.90
Current Price	$292.10
Upside	269.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.57%	8.73%	8.46	8.11	7.59	7.24	7.00	6.77	6.85	5.81	8.71	4.15
YoY Growth	-	-	4.26%	6.87%	4.91%	3.43%	3.41%	-1.21%	17.95%	-33.35%	110.12%	13.22%
Dividend Yield	-	-	3.75%	2.60%	3.00%	2.38%	3.38%	3.37%	4.01%	4.10%	6.53%	2.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,127.00
(-) Cash Dividends Paid (M)	1,889.00
(=) Cash Retained (M)	238.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	425.40	265.88	159.53
Cash Retained (M)	238.00	238.00	238.00
(-) Cash Required (M)	-425.40	-265.88	-159.53
(=) Excess Retained (M)	-187.40	-27.88	78.48
(/) Shares Outstanding (M)	216.81	216.81	216.81
(=) Excess Retained per Share	-0.86	-0.13	0.36
LTM Dividend per Share	8.71	8.71	8.71
(+) Excess Retained per Share	-0.86	-0.13	0.36
(=) Adjusted Dividend	7.85	8.58	9.07
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,001.31	$1,828.43	$1,951.06
Upside / Downside	242.80%	525.96%	567.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,127.00	2,265.26	2,412.50	2,569.31	2,736.31	2,914.17	3,001.60
Payout Ratio	88.81%	89.05%	89.29%	89.52%	89.76%	90.00%	92.50%
Projected Dividends (M)	1,889.00	2,017.17	2,154.03	2,300.15	2,456.17	2,622.76	2,776.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,879.33	1,897.14	1,914.96
Year 2 PV (M)	1,869.70	1,905.31	1,941.26
Year 3 PV (M)	1,860.10	1,913.49	1,967.90
Year 4 PV (M)	1,850.54	1,921.70	1,994.90
Year 5 PV (M)	1,841.01	1,929.93	2,022.26
PV of Terminal Value (M)	58,579.98	61,409.42	64,347.14
Equity Value (M)	67,880.65	70,977.00	74,188.41
Shares Outstanding (M)	216.81	216.81	216.81
Fair Value	$313.09	$327.37	$342.18
Upside / Downside	7.19%	12.08%	17.15%

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

Axfood AB (publ) (AXFO.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener