DDM Analysis: KBHL.CO

Valuation Snapshot

Stable Growth	$1,203.27 - $1,802.62	$1,487.47
Multi-Stage	$1,740.15 - $1,909.82	$1,823.36
Blended Fair Value	$1,655.42
Current Price	$6,540.00
Upside	-74.69%
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	-44.78%	-26.02%	6.11	9.87	7.66	0.00	0.00	118.96	157.56	155.09	153.32	129.04
YoY Growth	-	-	-38.16%	28.81%	0.00%	0.00%	-100.00%	-24.50%	1.59%	1.15%	18.82%	3.77%
Dividend Yield	-	-	0.10%	0.18%	0.12%	0.00%	0.00%	2.41%	2.67%	2.78%	2.55%	3.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,092.00
(-) Cash Dividends Paid (M)	229.00
(=) Cash Retained (M)	863.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	218.40	136.50	81.90
Cash Retained (M)	863.00	863.00	863.00
(-) Cash Required (M)	-218.40	-136.50	-81.90
(=) Excess Retained (M)	644.60	726.50	781.10
(/) Shares Outstanding (M)	7.70	7.70	7.70
(=) Excess Retained per Share	83.74	94.38	101.47
LTM Dividend per Share	29.75	29.75	29.75
(+) Excess Retained per Share	83.74	94.38	101.47
(=) Adjusted Dividend	113.49	124.13	131.22
WACC / Discount Rate	9.09%	9.09%	9.09%
Growth Rate	-0.31%	0.69%	1.69%
Fair Value	$1,203.27	$1,487.47	$1,802.62
Upside / Downside	-81.60%	-77.26%	-72.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,092.00	1,099.55	1,107.15	1,114.81	1,122.51	1,130.27	1,164.18
Payout Ratio	20.97%	34.78%	48.58%	62.39%	76.19%	90.00%	92.50%
Projected Dividends (M)	229.00	382.39	537.88	695.51	855.29	1,017.25	1,076.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.09%	9.09%	9.09%
Growth Rate	-0.31%	0.69%	1.69%
Year 1 PV (M)	347.03	350.51	353.99
Year 2 PV (M)	443.01	451.94	460.96
Year 3 PV (M)	519.87	535.67	551.79
Year 4 PV (M)	580.19	603.82	628.17
Year 5 PV (M)	626.25	658.29	691.64
PV of Terminal Value (M)	10,878.42	11,435.08	12,014.30
Equity Value (M)	13,394.76	14,035.32	14,700.85
Shares Outstanding (M)	7.70	7.70	7.70
Fair Value	$1,740.15	$1,823.36	$1,909.82
Upside / Downside	-73.39%	-72.12%	-70.80%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 22 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
TC.BK	Tropical Canning (Thailand) Public Company Limited	6.05%	$0.30	42.33%
8984.T	Daiwa House REIT Investment Corporation	6.04%	$8,653.99	81.69%
0R40.L	Rai Way S.p.A.	6.03%	$0.33	99.60%
3600.HK	Modern Dental Group Limited	6.03%	$0.32	34.31%
003460.KS	Yuhwa Securities co.,ltd.	6.02%	$162.45	83.00%
298540.KQ	The Nature Holdings Co., Ltd.	6.02%	$521.44	76.58%
6263.TWO	Planet Technology Corporation	6.02%	$7.86	95.87%
NZX.NZ	NZX Limited	6.02%	$0.09	77.46%
WLMM3.SA	WLM Participações e Comércio de Máquinas e Veículos S.A.	6.02%	$1.23	40.06%
1760.HK	Intron Technology Holdings Limited	6.01%	$0.12	30.56%
5209.KL	Gas Malaysia Berhad	6.01%	$0.26	82.61%
ALLAN.PA	Lanson-BCC	6.01%	$1.96	26.09%
QAMC.QA	Qatar Aluminium Manufacturing Company Q.P.S.C.	6.00%	$0.10	74.36%
0237.HK	Safety Godown Company, Limited	5.99%	$0.12	71.07%
8986.T	Daiwa Securities Living Investment Corporation	5.99%	$6,829.90	63.32%
ASX.AX	ASX Limited	5.99%	$3.08	67.16%
MKP.TO	MCAN Mortgage Corporation	5.99%	$1.35	74.01%
0QMU.L	Compagnie Financière Richemont S.A.	5.98%	$6.91	67.79%
8924.TWO	O-TA Precision Industry Co., Ltd.	5.98%	$4.29	80.38%
FMTY14.MX	Fibra Mty, S.A.P.I. de C.V.	5.98%	$0.93	46.45%
HUMAN.BK	Humanica Public Company Limited	5.98%	$0.30	74.76%
603368.SS	Guangxi LiuYao Group Co., Ltd	5.97%	$1.06	53.83%
6069.HK	SY Holdings Group Limited	5.97%	$0.67	97.72%
ASII.JK	PT Astra International Tbk	5.97%	$405.75	50.28%
PXT.TO	Parex Resources Inc.	5.97%	$1.12	86.22%
SB	Safe Bulkers, Inc.	5.97%	$0.29	64.01%
1562.KL	Sports Toto Berhad	5.96%	$0.08	49.23%
8442.TW	WW Holding Inc.	5.96%	$4.19	72.79%
NTV.BK	Nonthavej Hospital Public Company Limited	5.96%	$1.37	66.11%
WLE.AX	WAM Leaders Limited	5.96%	$0.08	8.04%
094280.KS	Hyosung ITX Co. Ltd.	5.95%	$751.76	70.97%
O3P.DE	Österreichische Post AG	5.95%	$1.88	98.14%
PWO.DE	PWO AG	5.95%	$1.75	48.89%
0898.HK	Multifield International Holdings Limited	5.94%	$0.06	9.32%
1155.KL	Malayan Banking Berhad	5.94%	$0.62	72.18%
PORT3.SA	Wilson Sons S.A.	5.94%	$1.11	73.49%
009680.KS	Motonic Corporation	5.93%	$599.08	42.49%
3010.SR	Arabian Cement Company	5.93%	$1.29	91.83%
PGW.NZ	PGG Wrightson Limited	5.93%	$0.13	70.38%
0GX2.L	Neurones S.A.	5.92%	$2.49	61.25%
4012.SR	Thob Al Aseel Company	5.92%	$0.20	89.05%
9585.SR	Mulkia Investment Co.	5.92%	$2.01	37.97%
HEN.DE	Henkel AG & Co. KGaA	5.92%	$3.87	41.88%
KKP.BK	Kiatnakin Phatra Bank Public Company Limited	5.92%	$4.02	63.80%
030000.KS	Cheil Worldwide Inc.	5.91%	$1,232.93	68.46%
0RCW.L	Kid ASA	5.91%	$8.00	99.60%
ARSA.ME	Arsagera Asset Management	5.91%	$0.50	52.65%
DBM.TO	Doman Building Materials Group Ltd.	5.91%	$0.56	65.99%
DU.AE	Emirates Integrated Telecommunications Company PJSC	5.91%	$0.58	95.05%
NXR-UN.TO	Nexus Industrial REIT	5.91%	$0.47	57.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Københavns Lufthavne A/S (KBHL.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener