DDM Analysis: 0QMS.L

Valuation Snapshot

Stable Growth	$42.20 - $72.83	$55.38
Multi-Stage	$71.70 - $78.71	$75.14
Blended Fair Value	$65.26
Current Price	$72.50
Upside	-9.99%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-12.81%	-2.19%	0.79	0.94	1.14	1.23	1.03	1.57	1.47	1.39	1.19	5.69
YoY Growth	-	-	-15.83%	-17.26%	-7.85%	19.45%	-34.29%	6.91%	6.14%	16.27%	-79.06%	475.84%
Dividend Yield	-	-	1.09%	2.00%	2.83%	2.97%	1.64%	3.05%	2.02%	2.00%	1.43%	8.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	140.10
(-) Cash Dividends Paid (M)	73.30
(=) Cash Retained (M)	66.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	28.02	17.51	10.51
Cash Retained (M)	66.80	66.80	66.80
(-) Cash Required (M)	-28.02	-17.51	-10.51
(=) Excess Retained (M)	38.78	49.29	56.29
(/) Shares Outstanding (M)	42.27	42.27	42.27
(=) Excess Retained per Share	0.92	1.17	1.33
LTM Dividend per Share	1.73	1.73	1.73
(+) Excess Retained per Share	0.92	1.17	1.33
(=) Adjusted Dividend	2.65	2.90	3.07
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	0.48%	1.48%	2.48%
Fair Value	$42.20	$55.38	$72.83
Upside / Downside	-41.80%	-23.61%	0.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	140.10	142.17	144.26	146.39	148.55	150.74	155.27
Payout Ratio	52.32%	59.86%	67.39%	74.93%	82.46%	90.00%	92.50%
Projected Dividends (M)	73.30	85.10	97.22	109.69	122.50	135.67	143.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	0.48%	1.48%	2.48%
Year 1 PV (M)	78.90	79.69	80.47
Year 2 PV (M)	83.58	85.25	86.94
Year 3 PV (M)	87.43	90.07	92.76
Year 4 PV (M)	90.54	94.20	97.96
Year 5 PV (M)	92.97	97.69	102.60
PV of Terminal Value (M)	2,597.28	2,729.13	2,866.28
Equity Value (M)	3,030.70	3,176.02	3,327.01
Shares Outstanding (M)	42.27	42.27	42.27
Fair Value	$71.70	$75.14	$78.71
Upside / Downside	-1.10%	3.64%	8.57%

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

dormakaba Holding AG (0QMS.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener