DDM Analysis: CAST.ST

Valuation Snapshot

Stable Growth	$45.84 - $67.35	$56.19
Multi-Stage	$214.73 - $237.88	$226.07
Blended Fair Value	$141.13
Current Price	$106.30
Upside	32.76%
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	-26.77%	-6.63%	0.71	1.98	4.14	3.83	3.61	3.39	2.94	2.77	1.63	1.53
YoY Growth	-	-	-63.93%	-52.28%	8.00%	6.31%	6.54%	15.12%	6.00%	69.90%	6.63%	8.18%
Dividend Yield	-	-	0.64%	1.43%	4.09%	1.96%	2.23%	2.40%	1.92%	2.42%	1.64%	1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,038.00
(-) Cash Dividends Paid (M)	654.00
(=) Cash Retained (M)	2,384.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	607.60	379.75	227.85
Cash Retained (M)	2,384.00	2,384.00	2,384.00
(-) Cash Required (M)	-607.60	-379.75	-227.85
(=) Excess Retained (M)	1,776.40	2,004.25	2,156.15
(/) Shares Outstanding (M)	492.32	492.32	492.32
(=) Excess Retained per Share	3.61	4.07	4.38
LTM Dividend per Share	1.33	1.33	1.33
(+) Excess Retained per Share	3.61	4.07	4.38
(=) Adjusted Dividend	4.94	5.40	5.71
WACC / Discount Rate	4.75%	4.75%	4.75%
Growth Rate	-5.43%	-4.43%	-3.43%
Fair Value	$45.84	$56.19	$67.35
Upside / Downside	-56.87%	-47.14%	-36.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,038.00	2,903.41	2,774.79	2,651.87	2,534.39	2,422.11	2,494.78
Payout Ratio	21.53%	35.22%	48.92%	62.61%	76.31%	90.00%	92.50%
Projected Dividends (M)	654.00	1,022.64	1,357.33	1,660.36	1,933.88	2,179.90	2,307.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.75%	4.75%	4.75%
Growth Rate	-5.43%	-4.43%	-3.43%
Year 1 PV (M)	966.01	976.23	986.44
Year 2 PV (M)	1,211.18	1,236.93	1,262.95
Year 3 PV (M)	1,399.54	1,444.41	1,490.23
Year 4 PV (M)	1,539.83	1,606.00	1,674.29
Year 5 PV (M)	1,639.62	1,728.16	1,820.49
PV of Terminal Value (M)	98,960.41	104,304.37	109,876.73
Equity Value (M)	105,716.60	111,296.10	117,111.12
Shares Outstanding (M)	492.32	492.32	492.32
Fair Value	$214.73	$226.07	$237.88
Upside / Downside	102.01%	112.67%	123.78%

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

Castellum AB (publ) (CAST.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener