DDM Analysis: 0QOH.L

Valuation Snapshot

Stable Growth	$258.18 - $1,227.58	$565.29
Multi-Stage	$173.50 - $190.12	$181.65
Blended Fair Value	$373.47
Current Price	$41.77
Upside	794.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.28%	0.00%	0.86	0.83	0.68	0.71	0.67	0.85	0.93	0.92	1.44	0.16
YoY Growth	-	-	4.01%	21.24%	-3.83%	6.33%	-21.35%	-9.06%	1.98%	-36.34%	781.48%	0.00%
Dividend Yield	-	-	2.06%	1.83%	1.53%	2.72%	2.21%	3.22%	4.21%	4.06%	6.46%	0.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	206.20
(-) Cash Dividends Paid (M)	55.90
(=) Cash Retained (M)	150.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	41.24	25.78	15.47
Cash Retained (M)	150.30	150.30	150.30
(-) Cash Required (M)	-41.24	-25.78	-15.47
(=) Excess Retained (M)	109.06	124.53	134.84
(/) Shares Outstanding (M)	33.09	33.09	33.09
(=) Excess Retained per Share	3.30	3.76	4.08
LTM Dividend per Share	1.69	1.69	1.69
(+) Excess Retained per Share	3.30	3.76	4.08
(=) Adjusted Dividend	4.99	5.45	5.76
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	4.47%	5.47%	6.47%
Fair Value	$258.18	$565.29	$1,227.58
Upside / Downside	518.11%	1,253.34%	2,838.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	206.20	217.49	229.39	241.95	255.19	269.16	277.24
Payout Ratio	27.11%	39.69%	52.27%	64.84%	77.42%	90.00%	92.50%
Projected Dividends (M)	55.90	86.32	119.89	156.89	197.58	242.25	256.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	4.47%	5.47%	6.47%
Year 1 PV (M)	80.29	81.05	81.82
Year 2 PV (M)	103.73	105.72	107.74
Year 3 PV (M)	126.25	129.91	133.64
Year 4 PV (M)	147.89	153.63	159.54
Year 5 PV (M)	168.65	176.88	185.43
PV of Terminal Value (M)	5,113.61	5,363.07	5,622.17
Equity Value (M)	5,740.41	6,010.27	6,290.34
Shares Outstanding (M)	33.09	33.09	33.09
Fair Value	$173.50	$181.65	$190.12
Upside / Downside	315.36%	334.89%	355.15%

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

Analysis Mode

Ticker

Industry

Sector

naturenergie holding AG (0QOH.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener