DDM Analysis: 0GZV.IL

Valuation Snapshot

Stable Growth	$94.85 - $162.25	$124.04
Multi-Stage	$138.24 - $151.43	$144.71
Blended Fair Value	$134.37
Current Price	$202.50
Upside	-33.64%
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	35.16%	2.14%	4.50	4.25	4.00	3.00	1.50	1.00	1.56	1.82	2.51	2.54
YoY Growth	-	-	5.96%	6.24%	33.41%	99.76%	50.37%	-35.85%	-14.34%	-27.74%	-0.87%	-30.41%
Dividend Yield	-	-	2.09%	2.04%	1.58%	0.80%	0.62%	0.52%	1.42%	1.91%	1.62%	1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,054.00
(-) Cash Dividends Paid (M)	1,271.00
(=) Cash Retained (M)	783.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	410.80	256.75	154.05
Cash Retained (M)	783.00	783.00	783.00
(-) Cash Required (M)	-410.80	-256.75	-154.05
(=) Excess Retained (M)	372.20	526.25	628.95
(/) Shares Outstanding (M)	272.37	272.37	272.37
(=) Excess Retained per Share	1.37	1.93	2.31
LTM Dividend per Share	4.67	4.67	4.67
(+) Excess Retained per Share	1.37	1.93	2.31
(=) Adjusted Dividend	6.03	6.60	6.98
WACC / Discount Rate	7.64%	7.64%	7.64%
Growth Rate	1.21%	2.21%	3.21%
Fair Value	$94.85	$124.04	$162.25
Upside / Downside	-53.16%	-38.75%	-19.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,054.00	2,099.32	2,145.63	2,192.97	2,241.36	2,290.81	2,359.53
Payout Ratio	61.88%	67.50%	73.13%	78.75%	84.38%	90.00%	92.50%
Projected Dividends (M)	1,271.00	1,417.11	1,569.05	1,727.00	1,891.16	2,061.73	2,182.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.64%	7.64%	7.64%
Growth Rate	1.21%	2.21%	3.21%
Year 1 PV (M)	1,303.61	1,316.49	1,329.37
Year 2 PV (M)	1,327.77	1,354.14	1,380.76
Year 3 PV (M)	1,344.38	1,384.62	1,425.66
Year 4 PV (M)	1,354.25	1,408.58	1,464.52
Year 5 PV (M)	1,358.14	1,426.58	1,497.74
PV of Terminal Value (M)	30,963.33	32,523.57	34,146.09
Equity Value (M)	37,651.48	39,413.97	41,244.15
Shares Outstanding (M)	272.37	272.37	272.37
Fair Value	$138.24	$144.71	$151.43
Upside / Downside	-31.74%	-28.54%	-25.22%

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

Getinge AB (publ) (0GZV.IL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener