DDM Analysis: B5A.DE

Valuation Snapshot

Stable Growth	$15.52 - $42.40	$23.95
Multi-Stage	$57.13 - $63.12	$60.07
Blended Fair Value	$42.01
Current Price	$6.10
Upside	588.69%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012
DPS	-16.86%	-19.80%	0.05	0.08	0.11	0.10	0.09	0.12	0.12	0.11	0.25	0.38
YoY Growth	-	-	-42.42%	-26.31%	17.66%	6.94%	-25.58%	0.99%	9.44%	-56.41%	-33.78%	-13.12%
Dividend Yield	-	-	0.52%	0.75%	1.13%	0.61%	0.47%	0.85%	0.82%	0.61%	1.31%	1.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	18.12
(-) Cash Dividends Paid (M)	0.91
(=) Cash Retained (M)	17.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3.62	2.26	1.36
Cash Retained (M)	17.21	17.21	17.21
(-) Cash Required (M)	-3.62	-2.26	-1.36
(=) Excess Retained (M)	13.59	14.95	15.85
(/) Shares Outstanding (M)	26.13	26.13	26.13
(=) Excess Retained per Share	0.52	0.57	0.61
LTM Dividend per Share	0.03	0.03	0.03
(+) Excess Retained per Share	0.52	0.57	0.61
(=) Adjusted Dividend	0.55	0.61	0.64
WACC / Discount Rate	2.03%	2.03%	2.03%
Growth Rate	-1.49%	-0.49%	0.51%
Fair Value	$15.52	$23.95	$42.40
Upside / Downside	154.45%	292.67%	595.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	18.12	18.03	17.94	17.85	17.77	17.68	18.21
Payout Ratio	5.00%	22.00%	39.00%	56.00%	73.00%	90.00%	92.50%
Projected Dividends (M)	0.91	3.97	7.00	10.00	12.97	15.91	16.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.03%	2.03%	2.03%
Growth Rate	-1.49%	-0.49%	0.51%
Year 1 PV (M)	3.85	3.89	3.93
Year 2 PV (M)	6.59	6.72	6.86
Year 3 PV (M)	9.13	9.41	9.70
Year 4 PV (M)	11.49	11.97	12.45
Year 5 PV (M)	13.68	14.39	15.13
PV of Terminal Value (M)	1,448.17	1,523.18	1,601.26
Equity Value (M)	1,492.90	1,569.55	1,649.32
Shares Outstanding (M)	26.13	26.13	26.13
Fair Value	$57.13	$60.07	$63.12
Upside / Downside	836.64%	884.72%	934.77%

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

Bauer AG (B5A.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener