DDM Analysis: ORSTED.CO

Valuation Snapshot

Stable Growth	$122.15 - $180.58	$150.13
Multi-Stage	$344.57 - $380.80	$362.32
Blended Fair Value	$256.22
Current Price	$151.18
Upside	69.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-30.03%	-0.93%	1.63	13.48	12.48	11.47	10.48	9.73	8.98	5.99	1.52	1.95
YoY Growth	-	-	-87.89%	8.02%	8.74%	9.52%	7.67%	8.33%	49.98%	293.91%	-22.14%	9.02%
Dividend Yield	-	-	0.97%	6.44%	3.85%	2.43%	1.84%	2.63%	3.21%	2.74%	1.02%	1.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,642.00
(-) Cash Dividends Paid (M)	677.00
(=) Cash Retained (M)	5,965.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,328.40	830.25	498.15
Cash Retained (M)	5,965.00	5,965.00	5,965.00
(-) Cash Required (M)	-1,328.40	-830.25	-498.15
(=) Excess Retained (M)	4,636.60	5,134.75	5,466.85
(/) Shares Outstanding (M)	420.93	420.93	420.93
(=) Excess Retained per Share	11.02	12.20	12.99
LTM Dividend per Share	1.61	1.61	1.61
(+) Excess Retained per Share	11.02	12.20	12.99
(=) Adjusted Dividend	12.62	13.81	14.60
WACC / Discount Rate	5.95%	5.95%	5.95%
Growth Rate	-3.98%	-2.98%	-1.98%
Fair Value	$122.15	$150.13	$180.58
Upside / Downside	-19.20%	-0.70%	19.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,642.00	6,444.33	6,252.54	6,066.46	5,885.92	5,710.75	5,882.07
Payout Ratio	10.19%	26.15%	42.12%	58.08%	74.04%	90.00%	92.50%
Projected Dividends (M)	677.00	1,685.46	2,633.30	3,523.22	4,357.85	5,139.68	5,440.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.95%	5.95%	5.95%
Growth Rate	-3.98%	-2.98%	-1.98%
Year 1 PV (M)	1,574.45	1,590.85	1,607.25
Year 2 PV (M)	2,297.86	2,345.97	2,394.57
Year 3 PV (M)	2,871.94	2,962.60	3,055.15
Year 4 PV (M)	3,318.32	3,458.72	3,603.53
Year 5 PV (M)	3,655.89	3,850.26	4,052.81
PV of Terminal Value (M)	131,320.33	138,302.14	145,577.80
Equity Value (M)	145,038.79	152,510.54	160,291.11
Shares Outstanding (M)	420.93	420.93	420.93
Fair Value	$344.57	$362.32	$380.80
Upside / Downside	127.92%	139.66%	151.89%

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

Ørsted A/S (ORSTED.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener