DDM Analysis: 0R43.L

Valuation Snapshot

Stable Growth	$3,232.50 - $3,808.43	$3,569.06
Multi-Stage	$1,401.38 - $1,537.52	$1,468.18
Blended Fair Value	$2,518.62
Current Price	$251.50
Upside	901.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.89%	0.00%	3.38	4.48	5.04	4.22	3.65	3.23	2.65	2.11	1.75	0.39
YoY Growth	-	-	-24.64%	-10.97%	19.23%	15.56%	13.07%	22.09%	25.38%	20.37%	350.00%	0.00%
Dividend Yield	-	-	1.44%	2.07%	2.69%	1.35%	2.63%	4.61%	3.46%	3.57%	3.76%	0.93%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,179.00
(-) Cash Dividends Paid (M)	204.00
(=) Cash Retained (M)	975.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	235.80	147.38	88.43
Cash Retained (M)	975.00	975.00	975.00
(-) Cash Required (M)	-235.80	-147.38	-88.43
(=) Excess Retained (M)	739.20	827.63	886.58
(/) Shares Outstanding (M)	61.57	61.57	61.57
(=) Excess Retained per Share	12.01	13.44	14.40
LTM Dividend per Share	3.31	3.31	3.31
(+) Excess Retained per Share	12.01	13.44	14.40
(=) Adjusted Dividend	15.32	16.76	17.71
WACC / Discount Rate	4.43%	4.43%	4.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,232.50	$3,569.06	$3,808.43
Upside / Downside	1,185.29%	1,319.11%	1,414.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,179.00	1,255.64	1,337.25	1,424.17	1,516.74	1,615.33	1,663.79
Payout Ratio	17.30%	31.84%	46.38%	60.92%	75.46%	90.00%	92.50%
Projected Dividends (M)	204.00	399.82	620.24	867.62	1,144.54	1,453.80	1,539.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.43%	4.43%	4.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	379.26	382.86	386.45
Year 2 PV (M)	558.09	568.72	579.45
Year 3 PV (M)	740.53	761.79	783.45
Year 4 PV (M)	926.65	962.29	998.94
Year 5 PV (M)	1,116.50	1,170.43	1,226.42
PV of Terminal Value (M)	82,557.76	86,545.34	90,685.52
Equity Value (M)	86,278.79	90,391.40	94,660.22
Shares Outstanding (M)	61.57	61.57	61.57
Fair Value	$1,401.38	$1,468.18	$1,537.52
Upside / Downside	457.21%	483.77%	511.34%

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

NP3 Fastigheter AB (publ) (0R43.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener