DDM Analysis: TREL-B.ST

Valuation Snapshot

Stable Growth	$339.34 - $824.57	$504.71
Multi-Stage	$410.61 - $450.23	$430.05
Blended Fair Value	$467.38
Current Price	$350.50
Upside	33.35%
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	4.65%	6.26%	7.03	6.62	6.44	5.89	0.00	5.60	5.30	5.01	4.71	4.42
YoY Growth	-	-	6.10%	2.90%	9.30%	0.00%	-100.00%	5.57%	5.90%	6.27%	6.59%	15.44%
Dividend Yield	-	-	1.89%	1.74%	2.18%	2.69%	0.00%	5.21%	3.58%	2.39%	2.46%	2.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,693.00
(-) Cash Dividends Paid (M)	1,719.00
(=) Cash Retained (M)	1,974.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	738.60	461.63	276.98
Cash Retained (M)	1,974.00	1,974.00	1,974.00
(-) Cash Required (M)	-738.60	-461.63	-276.98
(=) Excess Retained (M)	1,235.40	1,512.38	1,697.03
(/) Shares Outstanding (M)	230.09	230.09	230.09
(=) Excess Retained per Share	5.37	6.57	7.38
LTM Dividend per Share	7.47	7.47	7.47
(+) Excess Retained per Share	5.37	6.57	7.38
(=) Adjusted Dividend	12.84	14.04	14.85
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.65%	3.65%	4.65%
Fair Value	$339.34	$504.71	$824.57
Upside / Downside	-3.18%	44.00%	135.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,693.00	3,827.97	3,967.87	4,112.89	4,263.20	4,419.01	4,551.58
Payout Ratio	46.55%	55.24%	63.93%	72.62%	81.31%	90.00%	92.50%
Projected Dividends (M)	1,719.00	2,114.49	2,536.60	2,986.74	3,466.39	3,977.11	4,210.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.65%	3.65%	4.65%
Year 1 PV (M)	1,965.57	1,984.71	2,003.86
Year 2 PV (M)	2,191.87	2,234.78	2,278.11
Year 3 PV (M)	2,399.05	2,469.85	2,542.02
Year 4 PV (M)	2,588.22	2,690.55	2,795.89
Year 5 PV (M)	2,760.40	2,897.50	3,039.99
PV of Terminal Value (M)	82,569.46	86,670.29	90,932.45
Equity Value (M)	94,474.56	98,947.67	103,592.32
Shares Outstanding (M)	230.09	230.09	230.09
Fair Value	$410.61	$430.05	$450.23
Upside / Downside	17.15%	22.70%	28.45%

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

Trelleborg AB (publ) (TREL-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener