DDM Analysis: VAS.DE

Valuation Snapshot

Stable Growth	$5.14 - $9.33	$6.89
Multi-Stage	$7.42 - $8.14	$7.77
Blended Fair Value	$7.33
Current Price	$30.38
Upside	-75.88%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-11.58%	-6.30%	0.23	0.50	0.41	0.17	0.07	0.43	0.53	0.43	0.41	0.39
YoY Growth	-	-	-53.34%	20.07%	139.87%	150.14%	-83.92%	-19.80%	23.63%	4.77%	4.35%	-10.96%
Dividend Yield	-	-	0.97%	1.96%	1.25%	0.85%	0.20%	2.23%	1.94%	1.09%	1.01%	1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	188.00
(-) Cash Dividends Paid (M)	102.90
(=) Cash Retained (M)	85.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	37.60	23.50	14.10
Cash Retained (M)	85.10	85.10	85.10
(-) Cash Required (M)	-37.60	-23.50	-14.10
(=) Excess Retained (M)	47.50	61.60	71.00
(/) Shares Outstanding (M)	519.24	519.24	519.24
(=) Excess Retained per Share	0.09	0.12	0.14
LTM Dividend per Share	0.20	0.20	0.20
(+) Excess Retained per Share	0.09	0.12	0.14
(=) Adjusted Dividend	0.29	0.32	0.33
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	1.47%	2.47%	3.47%
Fair Value	$5.14	$6.89	$9.33
Upside / Downside	-83.07%	-77.33%	-69.29%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	188.00	192.65	197.42	202.30	207.30	212.43	218.80
Payout Ratio	54.73%	61.79%	68.84%	75.89%	82.95%	90.00%	92.50%
Projected Dividends (M)	102.90	119.03	135.90	153.53	171.95	191.19	202.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.19%	7.19%	7.19%
Growth Rate	1.47%	2.47%	3.47%
Year 1 PV (M)	109.97	111.05	112.13
Year 2 PV (M)	115.99	118.29	120.61
Year 3 PV (M)	121.06	124.67	128.36
Year 4 PV (M)	125.25	130.26	135.42
Year 5 PV (M)	128.66	135.12	141.85
PV of Terminal Value (M)	3,252.29	3,415.73	3,585.68
Equity Value (M)	3,853.21	4,035.13	4,224.05
Shares Outstanding (M)	519.24	519.24	519.24
Fair Value	$7.42	$7.77	$8.14
Upside / Downside	-75.57%	-74.42%	-73.22%

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

Voestalpine AG (VAS.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener