DDM Analysis: EXO.AS

Valuation Snapshot

Stable Growth	$127.19 - $159.36	$144.77
Multi-Stage	$133.66 - $148.26	$140.80
Blended Fair Value	$142.78
Current Price	$85.60
Upside	66.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-48.04%	3.24%	0.46	3.30	2.77	2.10	0.46	12.07	1.30	1.34	0.38	0.36
YoY Growth	-	-	-86.17%	19.13%	32.09%	355.00%	-96.18%	830.60%	-3.44%	254.88%	5.13%	8.33%
Dividend Yield	-	-	0.52%	3.65%	4.06%	3.18%	0.70%	18.25%	1.96%	2.03%	0.57%	0.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,084.00
(-) Cash Dividends Paid (M)	219.00
(=) Cash Retained (M)	15,865.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,216.80	2,010.50	1,206.30
Cash Retained (M)	15,865.00	15,865.00	15,865.00
(-) Cash Required (M)	-3,216.80	-2,010.50	-1,206.30
(=) Excess Retained (M)	12,648.20	13,854.50	14,658.70
(/) Shares Outstanding (M)	216.67	216.67	216.67
(=) Excess Retained per Share	58.38	63.94	67.66
LTM Dividend per Share	1.01	1.01	1.01
(+) Excess Retained per Share	58.38	63.94	67.66
(=) Adjusted Dividend	59.39	64.95	68.67
WACC / Discount Rate	16.51%	16.51%	16.51%
Growth Rate	-20.57%	-19.57%	-18.57%
Fair Value	$127.19	$144.77	$159.36
Upside / Downside	48.59%	69.13%	86.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,084.00	12,936.20	10,404.45	8,368.19	6,730.45	5,413.23	5,575.63
Payout Ratio	1.36%	19.09%	36.82%	54.54%	72.27%	90.00%	92.50%
Projected Dividends (M)	219.00	2,469.43	3,830.60	4,564.40	4,864.25	4,871.91	5,157.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	16.51%	16.51%	16.51%
Growth Rate	-20.57%	-19.57%	-18.57%
Year 1 PV (M)	2,093.06	2,119.41	2,145.76
Year 2 PV (M)	2,751.93	2,821.66	2,892.26
Year 3 PV (M)	2,779.32	2,885.62	2,994.60
Year 4 PV (M)	2,510.48	2,639.31	2,773.04
Year 5 PV (M)	2,131.20	2,268.78	2,413.37
PV of Terminal Value (M)	16,693.58	17,771.22	18,903.81
Equity Value (M)	28,959.57	30,506.00	32,122.85
Shares Outstanding (M)	216.67	216.67	216.67
Fair Value	$133.66	$140.80	$148.26
Upside / Downside	56.14%	64.48%	73.20%

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

Exor N.V. (EXO.AS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener