DDM Analysis: 0ROQ.L

Valuation Snapshot

Stable Growth	$1,180.52 - $1,391.82	$1,303.89
Multi-Stage	$789.04 - $868.86	$828.18
Blended Fair Value	$1,066.04
Current Price	$249.20
Upside	327.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.55%	2.35%	1.00	3.70	3.50	1.30	1.00	1.20	1.50	1.20	1.09	1.09
YoY Growth	-	-	-72.98%	5.78%	169.29%	30.06%	-16.62%	-19.93%	25.12%	9.20%	0.22%	37.85%
Dividend Yield	-	-	0.40%	1.39%	1.79%	0.39%	0.50%	0.98%	1.92%	0.78%	1.09%	1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	56.43
(-) Cash Dividends Paid (M)	19.43
(=) Cash Retained (M)	37.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11.29	7.05	4.23
Cash Retained (M)	37.00	37.00	37.00
(-) Cash Required (M)	-11.29	-7.05	-4.23
(=) Excess Retained (M)	25.72	29.95	32.77
(/) Shares Outstanding (M)	7.78	7.78	7.78
(=) Excess Retained per Share	3.31	3.85	4.21
LTM Dividend per Share	2.50	2.50	2.50
(+) Excess Retained per Share	3.31	3.85	4.21
(=) Adjusted Dividend	5.80	6.35	6.71
WACC / Discount Rate	-0.29%	-0.29%	-0.29%
Growth Rate	1.69%	2.69%	3.69%
Fair Value	$1,180.52	$1,303.89	$1,391.82
Upside / Downside	373.72%	423.23%	458.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	56.43	57.95	59.50	61.10	62.74	64.43	66.36
Payout Ratio	34.42%	45.54%	56.65%	67.77%	78.88%	90.00%	92.50%
Projected Dividends (M)	19.43	26.39	33.71	41.41	49.50	57.99	61.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.29%	-0.29%	-0.29%
Growth Rate	1.69%	2.69%	3.69%
Year 1 PV (M)	26.21	26.47	26.72
Year 2 PV (M)	33.25	33.91	34.57
Year 3 PV (M)	40.57	41.78	43.01
Year 4 PV (M)	48.16	50.08	52.06
Year 5 PV (M)	56.04	58.85	61.77
PV of Terminal Value (M)	5,932.33	6,229.82	6,539.12
Equity Value (M)	6,136.56	6,440.90	6,757.26
Shares Outstanding (M)	7.78	7.78	7.78
Fair Value	$789.04	$828.18	$868.86
Upside / Downside	216.63%	232.33%	248.66%

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

Comet Holding AG (0ROQ.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener