DDM Analysis: SRT3.DE

Valuation Snapshot

Stable Growth	$281.57 - $486.78	$456.18
Multi-Stage	$77.55 - $84.92	$81.17
Blended Fair Value	$268.67
Current Price	$197.90
Upside	35.76%
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	-9.88%	3.80%	0.36	1.42	0.62	0.70	0.35	0.61	0.50	0.45	0.37	0.26
YoY Growth	-	-	-74.54%	129.44%	-11.20%	98.53%	-42.28%	21.78%	10.99%	20.53%	41.54%	5.94%
Dividend Yield	-	-	0.17%	0.40%	0.16%	0.17%	0.08%	0.27%	0.32%	0.40%	0.45%	0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	169.20
(-) Cash Dividends Paid (M)	50.70
(=) Cash Retained (M)	118.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33.84	21.15	12.69
Cash Retained (M)	118.50	118.50	118.50
(-) Cash Required (M)	-33.84	-21.15	-12.69
(=) Excess Retained (M)	84.66	97.35	105.81
(/) Shares Outstanding (M)	69.13	69.13	69.13
(=) Excess Retained per Share	1.22	1.41	1.53
LTM Dividend per Share	0.73	0.73	0.73
(+) Excess Retained per Share	1.22	1.41	1.53
(=) Adjusted Dividend	1.96	2.14	2.26
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$281.57	$456.18	$486.78
Upside / Downside	42.28%	130.51%	145.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	169.20	180.20	191.91	204.39	217.67	231.82	238.77
Payout Ratio	29.96%	41.97%	53.98%	65.99%	77.99%	90.00%	92.50%
Projected Dividends (M)	50.70	75.63	103.59	134.87	169.77	208.64	220.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.23%	6.23%	6.23%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	70.53	71.19	71.86
Year 2 PV (M)	90.07	91.79	93.52
Year 3 PV (M)	109.35	112.49	115.69
Year 4 PV (M)	128.36	133.29	138.37
Year 5 PV (M)	147.09	154.20	161.57
PV of Terminal Value (M)	4,815.41	5,048.00	5,289.49
Equity Value (M)	5,360.81	5,610.96	5,870.50
Shares Outstanding (M)	69.13	69.13	69.13
Fair Value	$77.55	$81.17	$84.92
Upside / Downside	-60.81%	-58.99%	-57.09%

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

Sartorius AG (SRT3.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener