DDM Analysis: BORG.ST

Valuation Snapshot

Stable Growth	$139.33 - $678.03	$298.36
Multi-Stage	$100.88 - $110.52	$105.61
Blended Fair Value	$201.98
Current Price	$60.50
Upside	233.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.45%	7.18%	3.00	2.00	2.50	1.50	0.00	2.00	2.00	2.00	2.00	1.50
YoY Growth	-	-	50.00%	-20.00%	66.66%	0.00%	-100.00%	0.00%	0.00%	0.00%	33.33%	0.00%
Dividend Yield	-	-	5.75%	3.85%	6.68%	3.09%	0.00%	18.55%	7.94%	8.18%	5.42%	4.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	86.73
(-) Cash Dividends Paid (M)	37.72
(=) Cash Retained (M)	49.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17.35	10.84	6.50
Cash Retained (M)	49.01	49.01	49.01
(-) Cash Required (M)	-17.35	-10.84	-6.50
(=) Excess Retained (M)	31.66	38.17	42.50
(/) Shares Outstanding (M)	25.15	25.15	25.15
(=) Excess Retained per Share	1.26	1.52	1.69
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	1.26	1.52	1.69
(=) Adjusted Dividend	2.76	3.02	3.19
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.27%	5.27%	6.27%
Fair Value	$139.33	$298.36	$678.03
Upside / Downside	130.30%	393.16%	1,020.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	86.73	91.30	96.11	101.18	106.51	112.12	115.49
Payout Ratio	43.49%	52.80%	62.10%	71.40%	80.70%	90.00%	92.50%
Projected Dividends (M)	37.72	48.20	59.68	72.24	85.95	100.91	106.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.27%	5.27%	6.27%
Year 1 PV (M)	44.90	45.33	45.76
Year 2 PV (M)	51.79	52.78	53.79
Year 3 PV (M)	58.39	60.08	61.81
Year 4 PV (M)	64.71	67.23	69.82
Year 5 PV (M)	70.77	74.23	77.82
PV of Terminal Value (M)	2,246.44	2,356.25	2,470.31
Equity Value (M)	2,536.99	2,655.90	2,779.31
Shares Outstanding (M)	25.15	25.15	25.15
Fair Value	$100.88	$105.61	$110.52
Upside / Downside	66.75%	74.56%	82.67%

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

Björn Borg AB (publ) (BORG.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener