DDM Analysis: 0KBI.L

Valuation Snapshot

Stable Growth	$23.73 - $36.38	$29.64
Multi-Stage	$48.94 - $53.76	$51.30
Blended Fair Value	$40.47
Current Price	$82.05
Upside	-50.68%
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	-1.32%	0.33%	1.64	1.45	1.85	1.52	1.80	1.75	5.41	2.39	2.39	2.07
YoY Growth	-	-	12.95%	-21.62%	21.71%	-15.56%	2.86%	-67.62%	126.27%	0.05%	15.60%	30.34%
Dividend Yield	-	-	1.96%	2.07%	3.02%	2.18%	1.69%	2.17%	5.97%	2.93%	2.93%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	421.93
(-) Cash Dividends Paid (M)	282.37
(=) Cash Retained (M)	139.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	84.39	52.74	31.65
Cash Retained (M)	139.57	139.57	139.57
(-) Cash Required (M)	-84.39	-52.74	-31.65
(=) Excess Retained (M)	55.18	86.82	107.92
(/) Shares Outstanding (M)	161.08	161.08	161.08
(=) Excess Retained per Share	0.34	0.54	0.67
LTM Dividend per Share	1.75	1.75	1.75
(+) Excess Retained per Share	0.34	0.54	0.67
(=) Adjusted Dividend	2.10	2.29	2.42
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	-1.67%	-0.67%	0.33%
Fair Value	$23.73	$29.64	$36.38
Upside / Downside	-71.07%	-63.88%	-55.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	421.93	419.11	416.30	413.50	410.73	407.98	420.22
Payout Ratio	66.92%	71.54%	76.15%	80.77%	85.38%	90.00%	92.50%
Projected Dividends (M)	282.37	299.82	317.02	333.98	350.70	367.18	388.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	-1.67%	-0.67%	0.33%
Year 1 PV (M)	277.35	280.17	283.00
Year 2 PV (M)	271.30	276.84	282.44
Year 3 PV (M)	264.39	272.54	280.86
Year 4 PV (M)	256.83	267.43	278.37
Year 5 PV (M)	248.75	261.66	275.09
PV of Terminal Value (M)	6,564.50	6,905.16	7,259.82
Equity Value (M)	7,883.12	8,263.81	8,659.58
Shares Outstanding (M)	161.08	161.08	161.08
Fair Value	$48.94	$51.30	$53.76
Upside / Downside	-40.35%	-37.47%	-34.48%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Knorr-Bremse AG (0KBI.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener