DDM Analysis: OLT.OL

Valuation Snapshot

Stable Growth	$1,812.87 - $4,954.50	$4,643.00
Multi-Stage	$737.31 - $807.39	$771.70
Blended Fair Value	$2,707.35
Current Price	$273.00
Upside	891.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.38%	16.96%	7.36	6.80	7.12	5.34	0.13	4.70	2.64	2.21	2.00	1.75
YoY Growth	-	-	8.18%	-4.49%	33.40%	3,884.62%	-97.15%	78.13%	19.63%	10.31%	14.12%	14.09%
Dividend Yield	-	-	2.84%	3.08%	4.17%	2.84%	0.08%	4.16%	1.74%	1.56%	1.24%	1.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,422.00
(-) Cash Dividends Paid (M)	744.00
(=) Cash Retained (M)	1,678.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	484.40	302.75	181.65
Cash Retained (M)	1,678.00	1,678.00	1,678.00
(-) Cash Required (M)	-484.40	-302.75	-181.65
(=) Excess Retained (M)	1,193.60	1,375.25	1,496.35
(/) Shares Outstanding (M)	97.01	97.01	97.01
(=) Excess Retained per Share	12.30	14.18	15.43
LTM Dividend per Share	7.67	7.67	7.67
(+) Excess Retained per Share	12.30	14.18	15.43
(=) Adjusted Dividend	19.97	21.85	23.09
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.27%	6.27%	7.27%
Fair Value	$1,812.87	$4,643.00	$4,954.50
Upside / Downside	564.05%	1,600.73%	1,714.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,422.00	2,573.74	2,734.98	2,906.33	3,088.41	3,281.90	3,380.36
Payout Ratio	30.72%	42.57%	54.43%	66.29%	78.14%	90.00%	92.50%
Projected Dividends (M)	744.00	1,095.76	1,488.68	1,926.53	2,413.40	2,953.71	3,126.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.27%	6.27%	7.27%
Year 1 PV (M)	1,019.92	1,029.61	1,039.30
Year 2 PV (M)	1,289.74	1,314.36	1,339.22
Year 3 PV (M)	1,553.56	1,598.26	1,643.81
Year 4 PV (M)	1,811.48	1,881.30	1,953.12
Year 5 PV (M)	2,063.59	2,163.49	2,267.22
PV of Terminal Value (M)	63,785.78	66,873.67	70,080.00
Equity Value (M)	71,524.07	74,860.69	78,322.66
Shares Outstanding (M)	97.01	97.01	97.01
Fair Value	$737.31	$771.70	$807.39
Upside / Downside	170.08%	182.67%	195.75%

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

Olav Thon Eiendomsselskap ASA (OLT.OL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener