DDM Analysis: PAAL-B.CO

Valuation Snapshot

Stable Growth	$7,185.67 - $8,465.93	$7,933.82
Multi-Stage	$5,243.31 - $5,754.66	$5,494.21
Blended Fair Value	$6,714.01
Current Price	$657.00
Upside	921.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.50%	25.08%	9.84	7.83	8.14	6.70	5.72	5.23	4.20	4.20	3.15	1.58
YoY Growth	-	-	25.66%	-3.80%	21.54%	17.16%	9.42%	24.36%	0.00%	33.33%	100.00%	50.00%
Dividend Yield	-	-	1.96%	2.43%	3.11%	2.19%	1.85%	2.44%	2.14%	2.05%	1.79%	0.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	826.00
(-) Cash Dividends Paid (M)	208.00
(=) Cash Retained (M)	618.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	165.20	103.25	61.95
Cash Retained (M)	618.00	618.00	618.00
(-) Cash Required (M)	-165.20	-103.25	-61.95
(=) Excess Retained (M)	452.80	514.75	556.05
(/) Shares Outstanding (M)	19.40	19.40	19.40
(=) Excess Retained per Share	23.34	26.53	28.66
LTM Dividend per Share	10.72	10.72	10.72
(+) Excess Retained per Share	23.34	26.53	28.66
(=) Adjusted Dividend	34.06	37.25	39.38
WACC / Discount Rate	0.84%	0.84%	0.84%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,185.67	$7,933.82	$8,465.93
Upside / Downside	993.71%	1,107.58%	1,188.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	826.00	879.69	936.87	997.77	1,062.62	1,131.69	1,165.64
Payout Ratio	25.18%	38.15%	51.11%	64.07%	77.04%	90.00%	92.50%
Projected Dividends (M)	208.00	335.56	478.82	639.30	818.60	1,018.52	1,078.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.84%	0.84%	0.84%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	329.65	332.77	335.89
Year 2 PV (M)	462.09	470.89	479.78
Year 3 PV (M)	606.08	623.48	641.21
Year 4 PV (M)	762.39	791.71	821.87
Year 5 PV (M)	931.86	976.87	1,023.60
PV of Terminal Value (M)	98,647.78	103,412.51	108,359.59
Equity Value (M)	101,739.85	106,608.23	111,661.94
Shares Outstanding (M)	19.40	19.40	19.40
Fair Value	$5,243.31	$5,494.21	$5,754.66
Upside / Downside	698.07%	736.26%	775.90%

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

Per Aarsleff Holding A/S (PAAL-B.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener