DDM Analysis: KOG.OL

Valuation Snapshot

Stable Growth	$201.43 - $586.00	$316.59
Multi-Stage	$137.19 - $149.77	$143.36
Blended Fair Value	$229.98
Current Price	$390.85
Upside	-41.16%
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	40.62%	14.64%	2.80	0.73	3.09	1.62	2.56	0.51	0.51	0.51	0.58	1.26
YoY Growth	-	-	286.05%	-76.50%	90.53%	-36.61%	401.79%	0.00%	0.00%	-11.98%	-54.02%	76.27%
Dividend Yield	-	-	0.91%	0.49%	3.65%	2.31%	6.52%	1.95%	1.92%	1.52%	2.50%	5.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,052.00
(-) Cash Dividends Paid (M)	2,990.00
(=) Cash Retained (M)	4,062.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,410.40	881.50	528.90
Cash Retained (M)	4,062.00	4,062.00	4,062.00
(-) Cash Required (M)	-1,410.40	-881.50	-528.90
(=) Excess Retained (M)	2,651.60	3,180.50	3,533.10
(/) Shares Outstanding (M)	879.09	879.09	879.09
(=) Excess Retained per Share	3.02	3.62	4.02
LTM Dividend per Share	3.40	3.40	3.40
(+) Excess Retained per Share	3.02	3.62	4.02
(=) Adjusted Dividend	6.42	7.02	7.42
WACC / Discount Rate	8.86%	8.86%	8.86%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$201.43	$316.59	$586.00
Upside / Downside	-48.46%	-19.00%	49.93%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,052.00	7,510.38	7,998.55	8,518.46	9,072.16	9,661.85	9,951.71
Payout Ratio	42.40%	51.92%	61.44%	70.96%	80.48%	90.00%	92.50%
Projected Dividends (M)	2,990.00	3,899.35	4,914.28	6,044.68	7,301.26	8,695.67	9,205.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.86%	8.86%	8.86%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,548.31	3,581.94	3,615.58
Year 2 PV (M)	4,069.29	4,146.80	4,225.04
Year 3 PV (M)	4,554.72	4,685.47	4,818.70
Year 4 PV (M)	5,006.30	5,198.82	5,396.85
Year 5 PV (M)	5,425.64	5,687.70	5,959.79
PV of Terminal Value (M)	97,994.01	102,727.16	107,641.46
Equity Value (M)	120,598.28	126,027.91	131,657.42
Shares Outstanding (M)	879.09	879.09	879.09
Fair Value	$137.19	$143.36	$149.77
Upside / Downside	-64.90%	-63.32%	-61.68%

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

Kongsberg Gruppen ASA (KOG.OL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener