DDM Analysis: ALV

Valuation Snapshot

Stable Growth	$103.86 - $168.23	$132.79
Multi-Stage	$206.53 - $227.25	$216.69
Blended Fair Value	$174.74
Current Price	$123.50
Upside	41.49%
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	0.18%	1.17%	2.80	2.88	2.87	2.11	0.69	2.78	2.74	2.67	2.60	2.51
YoY Growth	-	-	-2.67%	0.45%	35.76%	204.99%	-75.07%	1.26%	2.68%	2.91%	3.63%	0.41%
Dividend Yield	-	-	3.17%	2.39%	3.07%	2.76%	0.75%	6.04%	3.57%	2.54%	3.53%	2.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	752.00
(-) Cash Dividends Paid (M)	228.00
(=) Cash Retained (M)	524.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	150.40	94.00	56.40
Cash Retained (M)	524.00	524.00	524.00
(-) Cash Required (M)	-150.40	-94.00	-56.40
(=) Excess Retained (M)	373.60	430.00	467.60
(/) Shares Outstanding (M)	78.08	78.08	78.08
(=) Excess Retained per Share	4.79	5.51	5.99
LTM Dividend per Share	2.92	2.92	2.92
(+) Excess Retained per Share	4.79	5.51	5.99
(=) Adjusted Dividend	7.71	8.43	8.91
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-0.82%	0.18%	1.18%
Fair Value	$103.86	$132.79	$168.23
Upside / Downside	-15.90%	7.52%	36.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	752.00	753.35	754.70	756.05	757.41	758.77	781.53
Payout Ratio	30.32%	42.26%	54.19%	66.13%	78.06%	90.00%	92.50%
Projected Dividends (M)	228.00	318.33	408.98	499.96	591.26	682.89	722.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-0.82%	0.18%	1.18%
Year 1 PV (M)	295.81	298.80	301.78
Year 2 PV (M)	353.17	360.33	367.56
Year 3 PV (M)	401.20	413.45	425.96
Year 4 PV (M)	440.90	458.95	477.56
Year 5 PV (M)	473.21	497.55	522.88
PV of Terminal Value (M)	14,160.37	14,888.78	15,646.88
Equity Value (M)	16,124.66	16,917.87	17,742.61
Shares Outstanding (M)	78.08	78.08	78.08
Fair Value	$206.53	$216.69	$227.25
Upside / Downside	67.23%	75.46%	84.01%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Autoliv, Inc. (ALV)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener