DDM Analysis: DIOS.ST

Valuation Snapshot

Stable Growth	$942.30 - $1,110.41	$1,040.52
Multi-Stage	$390.84 - $429.26	$409.69
Blended Fair Value	$725.10
Current Price	$65.30
Upside	1,010.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-29.37%	-8.47%	0.50	2.38	2.62	3.13	1.56	2.85	2.75	1.90	1.50	1.50
YoY Growth	-	-	-78.93%	-9.16%	-16.25%	100.45%	-45.30%	3.59%	44.98%	26.29%	0.00%	23.84%
Dividend Yield	-	-	0.75%	2.77%	3.80%	3.05%	2.17%	4.30%	3.63%	3.37%	3.42%	3.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	799.00
(-) Cash Dividends Paid (M)	78.00
(=) Cash Retained (M)	721.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	159.80	99.88	59.93
Cash Retained (M)	721.00	721.00	721.00
(-) Cash Required (M)	-159.80	-99.88	-59.93
(=) Excess Retained (M)	561.20	621.13	661.08
(/) Shares Outstanding (M)	141.62	141.62	141.62
(=) Excess Retained per Share	3.96	4.39	4.67
LTM Dividend per Share	0.55	0.55	0.55
(+) Excess Retained per Share	3.96	4.39	4.67
(=) Adjusted Dividend	4.51	4.94	5.22
WACC / Discount Rate	4.43%	4.43%	4.43%
Growth Rate	4.39%	5.39%	6.39%
Fair Value	$942.30	$1,040.52	$1,110.41
Upside / Downside	1,343.04%	1,493.44%	1,600.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	799.00	842.06	887.45	935.28	985.68	1,038.81	1,069.97
Payout Ratio	9.76%	25.81%	41.86%	57.90%	73.95%	90.00%	92.50%
Projected Dividends (M)	78.00	217.33	371.46	541.57	728.94	934.93	989.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.43%	4.43%	4.43%
Growth Rate	4.39%	5.39%	6.39%
Year 1 PV (M)	206.14	208.11	210.09
Year 2 PV (M)	334.17	340.60	347.09
Year 3 PV (M)	462.09	475.50	489.16
Year 4 PV (M)	589.91	612.85	636.44
Year 5 PV (M)	717.63	752.67	789.06
PV of Terminal Value (M)	53,041.37	55,631.07	58,320.94
Equity Value (M)	55,351.31	58,020.79	60,792.78
Shares Outstanding (M)	141.62	141.62	141.62
Fair Value	$390.84	$409.69	$429.26
Upside / Downside	498.52%	527.39%	557.36%

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

Diös Fastigheter AB (publ) (DIOS.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener