DDM Analysis: HOLN.SW

Valuation Snapshot

Stable Growth	$447.48 - $875.96	$616.93
Multi-Stage	$694.73 - $763.86	$728.63
Blended Fair Value	$672.78
Current Price	$58.90
Upside	1,042.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	37.28%	13.99%	2.83	2.55	2.40	2.20	2.20	0.58	2.15	2.18	1.64	0.76
YoY Growth	-	-	11.03%	6.32%	8.84%	-0.16%	280.12%	-72.99%	-1.65%	33.33%	114.39%	0.00%
Dividend Yield	-	-	2.99%	3.17%	4.07%	4.86%	3.97%	1.64%	4.27%	4.17%	2.77%	1.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,419.00
(-) Cash Dividends Paid (M)	1,714.00
(=) Cash Retained (M)	13,705.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,083.80	1,927.38	1,156.43
Cash Retained (M)	13,705.00	13,705.00	13,705.00
(-) Cash Required (M)	-3,083.80	-1,927.38	-1,156.43
(=) Excess Retained (M)	10,621.20	11,777.63	12,548.58
(/) Shares Outstanding (M)	555.17	555.17	555.17
(=) Excess Retained per Share	19.13	21.21	22.60
LTM Dividend per Share	3.09	3.09	3.09
(+) Excess Retained per Share	19.13	21.21	22.60
(=) Adjusted Dividend	22.22	24.30	25.69
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	1.29%	2.29%	3.29%
Fair Value	$447.48	$616.93	$875.96
Upside / Downside	659.72%	947.41%	1,387.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,419.00	15,771.64	16,132.34	16,501.30	16,878.69	17,264.71	17,782.65
Payout Ratio	11.12%	26.89%	42.67%	58.45%	74.22%	90.00%	92.50%
Projected Dividends (M)	1,714.00	4,241.45	6,883.62	9,644.42	12,527.91	15,538.24	16,448.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	1.29%	2.29%	3.29%
Year 1 PV (M)	3,950.47	3,989.47	4,028.47
Year 2 PV (M)	5,971.51	6,090.00	6,209.66
Year 3 PV (M)	7,792.50	8,025.59	8,263.29
Year 4 PV (M)	9,427.85	9,805.72	10,194.84
Year 5 PV (M)	10,891.04	11,439.40	12,009.62
PV of Terminal Value (M)	347,660.99	365,165.40	383,367.88
Equity Value (M)	385,694.36	404,515.58	424,073.76
Shares Outstanding (M)	555.17	555.17	555.17
Fair Value	$694.73	$728.63	$763.86
Upside / Downside	1,079.50%	1,137.06%	1,196.87%

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

Holcim Ltd (HOLN.SW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener