DDM Analysis: HBH.DE

Valuation Snapshot

Stable Growth	$257.24 - $876.02	$422.07
Multi-Stage	$237.37 - $260.22	$248.58
Blended Fair Value	$335.32
Current Price	$88.90
Upside	277.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.71%	8.86%	2.50	2.41	2.41	2.01	1.50	1.50	1.83	1.83	1.83	1.07
YoY Growth	-	-	4.00%	-0.04%	20.00%	33.33%	0.00%	-17.58%	0.00%	0.00%	70.52%	0.00%
Dividend Yield	-	-	2.82%	3.11%	3.64%	1.71%	1.66%	2.30%	4.12%	2.78%	2.54%	1.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	151.28
(-) Cash Dividends Paid (M)	39.92
(=) Cash Retained (M)	111.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	30.26	18.91	11.35
Cash Retained (M)	111.36	111.36	111.36
(-) Cash Required (M)	-30.26	-18.91	-11.35
(=) Excess Retained (M)	81.11	92.45	100.02
(/) Shares Outstanding (M)	15.95	15.95	15.95
(=) Excess Retained per Share	5.09	5.80	6.27
LTM Dividend per Share	2.50	2.50	2.50
(+) Excess Retained per Share	5.09	5.80	6.27
(=) Adjusted Dividend	7.59	8.30	8.77
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	3.67%	4.67%	5.67%
Fair Value	$257.24	$422.07	$876.02
Upside / Downside	189.35%	374.76%	885.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	151.28	158.34	165.74	173.48	181.58	190.06	195.76
Payout Ratio	26.39%	39.11%	51.83%	64.55%	77.28%	90.00%	92.50%
Projected Dividends (M)	39.92	61.93	85.91	111.99	140.32	171.05	181.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	3.67%	4.67%	5.67%
Year 1 PV (M)	57.47	58.02	58.58
Year 2 PV (M)	73.98	75.42	76.86
Year 3 PV (M)	89.50	92.12	94.78
Year 4 PV (M)	104.07	108.14	112.34
Year 5 PV (M)	117.73	123.52	129.53
PV of Terminal Value (M)	3,342.69	3,507.05	3,677.81
Equity Value (M)	3,785.44	3,964.27	4,149.90
Shares Outstanding (M)	15.95	15.95	15.95
Fair Value	$237.37	$248.58	$260.22
Upside / Downside	167.01%	179.62%	192.71%

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

HORNBACH Holding AG & Co. KGaA (HBH.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener