DDM Analysis: ESSITY-A.ST

Valuation Snapshot

Stable Growth	$262.47 - $487.49	$354.67
Multi-Stage	$434.55 - $477.20	$455.47
Blended Fair Value	$405.07
Current Price	$245.80
Upside	64.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.15%	0.00%	7.86	7.36	7.10	6.85	6.34	5.83	5.83	0.00	0.00	0.00
YoY Growth	-	-	6.89%	3.58%	3.69%	8.00%	8.72%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.76%	2.89%	2.40%	3.08%	2.30%	1.91%	2.19%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,322.00
(-) Cash Dividends Paid (M)	5,711.00
(=) Cash Retained (M)	6,611.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,464.40	1,540.25	924.15
Cash Retained (M)	6,611.00	6,611.00	6,611.00
(-) Cash Required (M)	-2,464.40	-1,540.25	-924.15
(=) Excess Retained (M)	4,146.60	5,070.75	5,686.85
(/) Shares Outstanding (M)	692.18	692.18	692.18
(=) Excess Retained per Share	5.99	7.33	8.22
LTM Dividend per Share	8.25	8.25	8.25
(+) Excess Retained per Share	5.99	7.33	8.22
(=) Adjusted Dividend	14.24	15.58	16.47
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	0.95%	1.95%	2.95%
Fair Value	$262.47	$354.67	$487.49
Upside / Downside	6.78%	44.29%	98.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,322.00	12,562.23	12,807.14	13,056.82	13,311.38	13,570.89	13,978.02
Payout Ratio	46.35%	55.08%	63.81%	72.54%	81.27%	90.00%	92.50%
Projected Dividends (M)	5,711.00	6,919.07	8,172.08	9,471.31	10,818.10	12,213.80	12,929.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	0.95%	1.95%	2.95%
Year 1 PV (M)	6,437.47	6,501.23	6,565.00
Year 2 PV (M)	7,074.03	7,214.87	7,357.10
Year 3 PV (M)	7,628.01	7,856.95	8,090.43
Year 4 PV (M)	8,106.23	8,432.24	8,767.98
Year 5 PV (M)	8,515.03	8,945.21	9,392.61
PV of Terminal Value (M)	263,027.15	276,315.48	290,135.52
Equity Value (M)	300,787.92	315,265.98	330,308.64
Shares Outstanding (M)	692.18	692.18	692.18
Fair Value	$434.55	$455.47	$477.20
Upside / Downside	76.79%	85.30%	94.14%

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

Analysis Mode

Ticker

Industry

Sector

Essity AB (publ) (ESSITY-A.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener