DDM Analysis: ELOS-B.ST

Valuation Snapshot

Stable Growth	$151.41 - $360.17	$223.61
Multi-Stage	$106.84 - $116.78	$111.72
Blended Fair Value	$167.66
Current Price	$213.00
Upside	-21.29%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	0.00%	0.00%	0.00	1.57	0.00	1.04	0.00	1.02	0.78	2.35	1.57	0.78
YoY Growth	-	-	-100.00%	0.00%	-100.00%	0.00%	-100.00%	30.00%	-66.67%	50.00%	100.00%	-33.33%
Dividend Yield	-	-	0.00%	0.53%	0.00%	1.50%	0.00%	1.48%	0.93%	2.47%	1.78%	1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	54.95
(-) Cash Dividends Paid (M)	8.10
(=) Cash Retained (M)	46.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.99	6.87	4.12
Cash Retained (M)	46.85	46.85	46.85
(-) Cash Required (M)	-10.99	-6.87	-4.12
(=) Excess Retained (M)	35.86	39.98	42.73
(/) Shares Outstanding (M)	7.72	7.72	7.72
(=) Excess Retained per Share	4.64	5.18	5.53
LTM Dividend per Share	1.05	1.05	1.05
(+) Excess Retained per Share	4.64	5.18	5.53
(=) Adjusted Dividend	5.69	6.22	6.58
WACC / Discount Rate	9.40%	9.40%	9.40%
Growth Rate	5.43%	6.43%	7.43%
Fair Value	$151.41	$223.61	$360.17
Upside / Downside	-28.91%	4.98%	69.09%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	54.95	58.49	62.25	66.25	70.52	75.05	77.31
Payout Ratio	14.74%	29.79%	44.84%	59.90%	74.95%	90.00%	92.50%
Projected Dividends (M)	8.10	17.42	27.92	39.68	52.85	67.55	71.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.40%	9.40%	9.40%
Growth Rate	5.43%	6.43%	7.43%
Year 1 PV (M)	15.78	15.93	16.08
Year 2 PV (M)	22.89	23.33	23.77
Year 3 PV (M)	29.46	30.31	31.17
Year 4 PV (M)	35.53	36.90	38.31
Year 5 PV (M)	41.12	43.11	45.17
PV of Terminal Value (M)	680.50	713.39	747.54
Equity Value (M)	825.29	862.97	902.04
Shares Outstanding (M)	7.72	7.72	7.72
Fair Value	$106.84	$111.72	$116.78
Upside / Downside	-49.84%	-47.55%	-45.17%

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

Elos Medtech AB (publ) (ELOS-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener