DDM Analysis: IDUN-B.ST

Valuation Snapshot

Stable Growth	$164.13 - $839.77	$335.92
Multi-Stage	$96.22 - $104.93	$100.50
Blended Fair Value	$218.21
Current Price	$339.00
Upside	-35.63%
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	82.11%	0.00%	5.22	0.83	3.45	2.04	0.20	0.26	0.54	0.19	0.00	0.12
YoY Growth	-	-	528.02%	-75.90%	69.10%	898.22%	-21.61%	-51.84%	192.22%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	1.60%	0.43%	1.53%	0.70%	0.11%	0.15%	0.31%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	48.61
(-) Cash Dividends Paid (M)	47.11
(=) Cash Retained (M)	1.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9.72	6.08	3.65
Cash Retained (M)	1.50	1.50	1.50
(-) Cash Required (M)	-9.72	-6.08	-3.65
(=) Excess Retained (M)	-8.22	-4.58	-2.15
(/) Shares Outstanding (M)	11.51	11.51	11.51
(=) Excess Retained per Share	-0.71	-0.40	-0.19
LTM Dividend per Share	4.09	4.09	4.09
(+) Excess Retained per Share	-0.71	-0.40	-0.19
(=) Adjusted Dividend	3.38	3.69	3.91
WACC / Discount Rate	7.67%	7.67%	7.67%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$164.13	$335.92	$839.77
Upside / Downside	-51.58%	-0.91%	147.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	48.61	51.77	55.14	58.72	62.54	66.60	68.60
Payout Ratio	96.91%	95.53%	94.15%	92.77%	91.38%	90.00%	92.50%
Projected Dividends (M)	47.11	49.46	51.91	54.47	57.15	59.94	63.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.67%	7.67%	7.67%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	45.50	45.93	46.37
Year 2 PV (M)	43.94	44.78	45.62
Year 3 PV (M)	42.42	43.64	44.88
Year 4 PV (M)	40.95	42.52	44.14
Year 5 PV (M)	39.51	41.42	43.40
PV of Terminal Value (M)	895.44	938.69	983.60
Equity Value (M)	1,107.77	1,156.99	1,208.01
Shares Outstanding (M)	11.51	11.51	11.51
Fair Value	$96.22	$100.50	$104.93
Upside / Downside	-71.62%	-70.35%	-69.05%

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

Idun Industrier AB (publ) (IDUN-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener