DDM Analysis: 0QM5.L

Valuation Snapshot

Stable Growth	$1,608.81 - $3,927.79	$2,396.50
Multi-Stage	$2,036.43 - $2,234.17	$2,133.43
Blended Fair Value	$2,264.96
Current Price	$793.00
Upside	185.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.49%	15.09%	15.50	14.50	14.00	13.00	12.00	9.00	10.00	5.90	4.90	3.80
YoY Growth	-	-	6.90%	3.57%	7.69%	8.33%	33.33%	-10.00%	69.49%	20.41%	28.95%	0.00%
Dividend Yield	-	-	2.11%	1.59%	1.79%	1.21%	1.32%	1.07%	1.47%	0.84%	0.79%	0.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	405.99
(-) Cash Dividends Paid (M)	171.19
(=) Cash Retained (M)	234.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	81.20	50.75	30.45
Cash Retained (M)	234.80	234.80	234.80
(-) Cash Required (M)	-81.20	-50.75	-30.45
(=) Excess Retained (M)	153.60	184.05	204.35
(/) Shares Outstanding (M)	5.35	5.35	5.35
(=) Excess Retained per Share	28.71	34.40	38.20
LTM Dividend per Share	32.00	32.00	32.00
(+) Excess Retained per Share	28.71	34.40	38.20
(=) Adjusted Dividend	60.71	66.41	70.20
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	2.47%	3.47%	4.47%
Fair Value	$1,608.81	$2,396.50	$3,927.79
Upside / Downside	102.88%	202.21%	395.31%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	405.99	420.10	434.69	449.80	465.43	481.60	496.05
Payout Ratio	42.17%	51.73%	61.30%	70.87%	80.43%	90.00%	92.50%
Projected Dividends (M)	171.19	217.33	266.47	318.76	374.36	433.44	458.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	2.47%	3.47%	4.47%
Year 1 PV (M)	202.40	204.37	206.35
Year 2 PV (M)	231.10	235.63	240.21
Year 3 PV (M)	257.45	265.06	272.82
Year 4 PV (M)	281.58	292.73	304.21
Year 5 PV (M)	303.61	318.72	334.42
PV of Terminal Value (M)	9,617.73	10,096.26	10,593.64
Equity Value (M)	10,893.87	11,412.77	11,951.65
Shares Outstanding (M)	5.35	5.35	5.35
Fair Value	$2,036.43	$2,133.43	$2,234.17
Upside / Downside	156.80%	169.03%	181.74%

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

Ticker

Industry

Sector

Emmi AG (0QM5.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener