DDM Analysis: ASSA-B.ST

Valuation Snapshot

Stable Growth	$865.22 - $2,628.69	$2,463.46
Multi-Stage	$357.93 - $391.57	$374.44
Blended Fair Value	$1,418.95
Current Price	$326.60
Upside	334.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.06%	11.01%	5.40	4.80	4.20	3.90	3.85	3.50	3.30	3.00	2.65	2.17
YoY Growth	-	-	12.51%	14.27%	7.71%	1.29%	10.01%	6.06%	10.02%	13.18%	22.31%	14.08%
Dividend Yield	-	-	1.80%	1.57%	1.69%	1.53%	1.53%	1.86%	1.63%	1.66%	1.44%	1.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,682.00
(-) Cash Dividends Paid (M)	6,285.00
(=) Cash Retained (M)	8,397.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,936.40	1,835.25	1,101.15
Cash Retained (M)	8,397.00	8,397.00	8,397.00
(-) Cash Required (M)	-2,936.40	-1,835.25	-1,101.15
(=) Excess Retained (M)	5,460.60	6,561.75	7,295.85
(/) Shares Outstanding (M)	1,110.78	1,110.78	1,110.78
(=) Excess Retained per Share	4.92	5.91	6.57
LTM Dividend per Share	5.66	5.66	5.66
(+) Excess Retained per Share	4.92	5.91	6.57
(=) Adjusted Dividend	10.57	11.57	12.23
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$865.22	$2,463.46	$2,628.69
Upside / Downside	164.92%	654.28%	704.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,682.00	15,636.33	16,652.69	17,735.12	18,887.90	20,115.61	20,719.08
Payout Ratio	42.81%	52.25%	61.68%	71.12%	80.56%	90.00%	92.50%
Projected Dividends (M)	6,285.00	8,169.36	10,272.13	12,613.75	15,216.38	18,104.05	19,165.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,578.14	7,649.98	7,721.81
Year 2 PV (M)	8,839.15	9,007.51	9,177.46
Year 3 PV (M)	10,068.59	10,357.63	10,652.14
Year 4 PV (M)	11,267.06	11,700.36	12,146.04
Year 5 PV (M)	12,435.13	13,035.75	13,659.36
PV of Terminal Value (M)	347,393.09	364,172.30	381,593.70
Equity Value (M)	397,581.16	415,923.52	434,950.50
Shares Outstanding (M)	1,110.78	1,110.78	1,110.78
Fair Value	$357.93	$374.44	$391.57
Upside / Downside	9.59%	14.65%	19.89%

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

ASSA ABLOY AB (publ) (ASSA-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener