DDM Analysis: DSV.CO

Valuation Snapshot

Stable Growth	$1,131.24 - $3,243.34	$1,770.50
Multi-Stage	$751.38 - $821.44	$785.77
Blended Fair Value	$1,278.13
Current Price	$1,522.00
Upside	-16.02%
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	29.37%	18.96%	6.87	6.38	5.91	4.12	2.63	1.89	1.70	1.53	1.46	1.27
YoY Growth	-	-	7.65%	7.88%	43.48%	56.46%	39.01%	11.32%	11.11%	4.59%	15.55%	4.81%
Dividend Yield	-	-	0.52%	0.56%	0.45%	0.32%	0.21%	0.31%	0.31%	0.32%	0.41%	0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,160.00
(-) Cash Dividends Paid (M)	1,683.00
(=) Cash Retained (M)	8,477.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,032.00	1,270.00	762.00
Cash Retained (M)	8,477.00	8,477.00	8,477.00
(-) Cash Required (M)	-2,032.00	-1,270.00	-762.00
(=) Excess Retained (M)	6,445.00	7,207.00	7,715.00
(/) Shares Outstanding (M)	223.26	223.26	223.26
(=) Excess Retained per Share	28.87	32.28	34.56
LTM Dividend per Share	7.54	7.54	7.54
(+) Excess Retained per Share	28.87	32.28	34.56
(=) Adjusted Dividend	36.41	39.82	42.09
WACC / Discount Rate	8.90%	8.90%	8.90%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,131.24	$1,770.50	$3,243.34
Upside / Downside	-25.67%	16.33%	113.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,160.00	10,820.40	11,523.73	12,272.77	13,070.50	13,920.08	14,337.68
Payout Ratio	16.56%	31.25%	45.94%	60.63%	75.31%	90.00%	92.50%
Projected Dividends (M)	1,683.00	3,381.59	5,293.88	7,440.49	9,843.78	12,528.07	13,262.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.90%	8.90%	8.90%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,076.20	3,105.36	3,134.52
Year 2 PV (M)	4,380.89	4,464.34	4,548.57
Year 3 PV (M)	5,601.23	5,762.03	5,925.86
Year 4 PV (M)	6,741.22	7,000.47	7,267.12
Year 5 PV (M)	7,804.68	8,181.64	8,573.04
PV of Terminal Value (M)	140,149.95	146,919.24	153,947.61
Equity Value (M)	167,754.17	175,433.07	183,396.73
Shares Outstanding (M)	223.26	223.26	223.26
Fair Value	$751.38	$785.77	$821.44
Upside / Downside	-50.63%	-48.37%	-46.03%

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

DSV A/S (DSV.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener