DDM Analysis: 0ROQ.L

Valuation Snapshot

Stable Growth	$1,180.52 - $1,391.82	$1,303.89
Multi-Stage	$789.04 - $868.86	$828.18
Blended Fair Value	$1,066.04
Current Price	$249.20
Upside	327.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.55%	2.35%	1.00	3.70	3.50	1.30	1.00	1.20	1.50	1.20	1.09	1.09
YoY Growth	-	-	-72.98%	5.78%	169.29%	30.06%	-16.62%	-19.93%	25.12%	9.20%	0.22%	37.85%
Dividend Yield	-	-	0.40%	1.39%	1.79%	0.39%	0.50%	0.98%	1.92%	0.78%	1.09%	1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	56.43
(-) Cash Dividends Paid (M)	19.43
(=) Cash Retained (M)	37.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11.29	7.05	4.23
Cash Retained (M)	37.00	37.00	37.00
(-) Cash Required (M)	-11.29	-7.05	-4.23
(=) Excess Retained (M)	25.72	29.95	32.77
(/) Shares Outstanding (M)	7.78	7.78	7.78
(=) Excess Retained per Share	3.31	3.85	4.21
LTM Dividend per Share	2.50	2.50	2.50
(+) Excess Retained per Share	3.31	3.85	4.21
(=) Adjusted Dividend	5.80	6.35	6.71
WACC / Discount Rate	-0.29%	-0.29%	-0.29%
Growth Rate	1.69%	2.69%	3.69%
Fair Value	$1,180.52	$1,303.89	$1,391.82
Upside / Downside	373.72%	423.23%	458.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	56.43	57.95	59.50	61.10	62.74	64.43	66.36
Payout Ratio	34.42%	45.54%	56.65%	67.77%	78.88%	90.00%	92.50%
Projected Dividends (M)	19.43	26.39	33.71	41.41	49.50	57.99	61.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.29%	-0.29%	-0.29%
Growth Rate	1.69%	2.69%	3.69%
Year 1 PV (M)	26.21	26.47	26.72
Year 2 PV (M)	33.25	33.91	34.57
Year 3 PV (M)	40.57	41.78	43.01
Year 4 PV (M)	48.16	50.08	52.06
Year 5 PV (M)	56.04	58.85	61.77
PV of Terminal Value (M)	5,932.33	6,229.82	6,539.12
Equity Value (M)	6,136.56	6,440.90	6,757.26
Shares Outstanding (M)	7.78	7.78	7.78
Fair Value	$789.04	$828.18	$868.86
Upside / Downside	216.63%	232.33%	248.66%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 23 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HUBB	Hubbell Incorporated	1.14%	$5.26	32.54%
MATX	Matson, Inc.	1.14%	$1.42	10.47%
SNX	TD SYNNEX Corporation	1.14%	$1.74	18.66%
ARMK	Aramark	1.13%	$0.42	33.95%
CVLG	Covenant Logistics Group, Inc.	1.13%	$0.25	21.30%
EQT	EQT Corporation	1.13%	$0.61	21.38%
WHD	Cactus, Inc.	1.13%	$0.53	21.20%
CFBK	CF Bankshares Inc.	1.12%	$0.28	10.89%
LII	Lennox International Inc.	1.12%	$5.59	23.57%
ROL	Rollins, Inc.	1.12%	$0.66	61.92%
FELE	Franklin Electric Co., Inc.	1.11%	$1.07	34.36%
GOLF	Acushnet Holdings Corp.	1.11%	$0.91	24.93%
KOP	Koppers Holdings Inc.	1.11%	$0.30	37.27%
MWA	Mueller Water Products, Inc.	1.11%	$0.27	21.86%
RSG	Republic Services, Inc.	1.11%	$2.33	34.47%
0HOU.L	BorgWarner Inc.	1.10%	$0.50	80.60%
0K3H.L	Motorola Solutions, Inc.	1.10%	$4.20	33.55%
FBK	FB Financial Corporation	1.10%	$0.62	32.29%
AGCO	AGCO Corporation	1.09%	$1.16	23.05%
VRE	Veris Residential, Inc.	1.09%	$0.16	26.28%
ALSN	Allison Transmission Holdings, Inc.	1.08%	$1.07	12.88%
CSV	Carriage Services, Inc.	1.08%	$0.45	14.21%
LFUS	Littelfuse, Inc.	1.08%	$2.83	59.57%
OSBC	Old Second Bancorp, Inc.	1.08%	$0.21	15.92%
TPX	Tempur Sealy International, Inc.	1.08%	$0.62	42.01%
WSC	WillScot Holdings Corporation	1.08%	$0.21	17.16%
BVH	Bluegreen Vacations Holding Corporation	1.07%	$0.80	18.69%
HNNAZ	Hennessy Advisors, Inc. 4.875% Notes due 2026	1.07%	$0.27	21.11%
HTB	HomeTrust Bancshares, Inc.	1.07%	$0.46	12.57%
ZBH	Zimmer Biomet Holdings, Inc.	1.07%	$0.96	23.70%
DOV	Dover Corporation	1.05%	$2.06	12.63%
NDAQ	Nasdaq, Inc.	1.05%	$1.01	36.06%
0H9N.L	Aecom	1.04%	$1.00	23.78%
BODY	The Beachbody Company, Inc.	1.04%	$0.10	1.61%
LYTS	LSI Industries Inc.	1.04%	$0.19	24.09%
UNTY	Unity Bancorp, Inc.	1.04%	$0.53	10.03%
CTVA	Corteva, Inc.	1.03%	$0.70	29.41%
TJX	The TJX Companies, Inc.	1.03%	$1.59	35.03%
ABCB	Ameris Bancorp	1.02%	$0.76	13.03%
CRAI	CRA International, Inc.	1.02%	$2.05	23.94%
CTA-PB	E. I. du Pont de Nemours and Company	1.02%	$0.70	29.41%
FNWD	Finward Bancorp	1.02%	$0.36	33.06%
HSII	Heidrick & Struggles International, Inc.	1.02%	$0.60	34.74%
LNG	Cheniere Energy, Inc.	1.02%	$2.02	11.09%
0HTG.L	Cardinal Health, Inc.	1.01%	$2.07	31.03%
0I4X.L	Crown Holdings, Inc.	1.01%	$1.03	12.58%
CMC	Commercial Metals Company	1.01%	$0.72	96.19%
TR	Tootsie Roll Industries, Inc.	1.01%	$0.36	27.67%
KNX	Knight-Swift Transportation Holdings Inc.	1.00%	$0.52	59.68%
PNFP	Pinnacle Financial Partners, Inc.	1.00%	$0.96	11.84%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Comet Holding AG (0ROQ.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener