DDM Analysis: EMSN.SW

Valuation Snapshot

Stable Growth	$331.44 - $498.86	$410.58
Multi-Stage	$821.33 - $902.80	$861.27
Blended Fair Value	$635.92
Current Price	$599.00
Upside	6.16%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-4.12%	3.82%	16.00	20.00	21.00	17.00	20.00	19.75	18.50	17.00	15.00	12.00
YoY Growth	-	-	-20.00%	-4.76%	23.53%	-15.00%	1.27%	6.76%	8.82%	13.37%	24.96%	9.09%
Dividend Yield	-	-	2.62%	2.94%	3.35%	1.67%	2.34%	3.10%	4.01%	2.61%	2.90%	2.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	922.81
(-) Cash Dividends Paid (M)	842.01
(=) Cash Retained (M)	80.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	184.56	115.35	69.21
Cash Retained (M)	80.80	80.80	80.80
(-) Cash Required (M)	-184.56	-115.35	-69.21
(=) Excess Retained (M)	-103.76	-34.55	11.59
(/) Shares Outstanding (M)	23.39	23.39	23.39
(=) Excess Retained per Share	-4.44	-1.48	0.50
LTM Dividend per Share	36.00	36.00	36.00
(+) Excess Retained per Share	-4.44	-1.48	0.50
(=) Adjusted Dividend	31.57	34.52	36.50
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-2.77%	-1.77%	-0.77%
Fair Value	$331.44	$410.58	$498.86
Upside / Downside	-44.67%	-31.46%	-16.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	922.81	906.44	890.37	874.58	859.07	843.83	869.15
Payout Ratio	91.24%	91.00%	90.75%	90.50%	90.25%	90.00%	92.50%
Projected Dividends (M)	842.01	824.82	807.98	791.47	775.30	759.45	803.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-2.77%	-1.77%	-0.77%
Year 1 PV (M)	766.69	774.58	782.46
Year 2 PV (M)	698.11	712.54	727.13
Year 3 PV (M)	635.66	655.47	675.70
Year 4 PV (M)	578.79	602.97	627.90
Year 5 PV (M)	527.00	554.67	583.48
PV of Terminal Value (M)	16,002.82	16,842.89	17,717.88
Equity Value (M)	19,209.07	20,143.12	21,114.55
Shares Outstanding (M)	23.39	23.39	23.39
Fair Value	$821.33	$861.27	$902.80
Upside / Downside	37.12%	43.78%	50.72%

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

Ems-Chemie Holding AG (EMSN.SW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener