DDM Analysis: LOOMIS.ST

Valuation Snapshot

Stable Growth	$1,713.82 - $5,206.59	$4,879.34
Multi-Stage	$714.40 - $781.25	$747.21
Blended Fair Value	$2,813.28
Current Price	$401.60
Upside	600.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.25%	8.88%	12.84	12.45	9.16	6.58	6.04	10.94	9.88	8.79	7.69	6.58
YoY Growth	-	-	3.17%	35.83%	39.25%	8.94%	-44.80%	10.78%	12.46%	14.23%	16.85%	19.95%
Dividend Yield	-	-	3.16%	4.12%	2.58%	2.55%	2.27%	5.42%	3.07%	2.92%	2.71%	2.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,794.00
(-) Cash Dividends Paid (M)	959.00
(=) Cash Retained (M)	835.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	358.80	224.25	134.55
Cash Retained (M)	835.00	835.00	835.00
(-) Cash Required (M)	-358.80	-224.25	-134.55
(=) Excess Retained (M)	476.20	610.75	700.45
(/) Shares Outstanding (M)	68.53	68.53	68.53
(=) Excess Retained per Share	6.95	8.91	10.22
LTM Dividend per Share	13.99	13.99	13.99
(+) Excess Retained per Share	6.95	8.91	10.22
(=) Adjusted Dividend	20.94	22.91	24.22
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,713.82	$4,879.34	$5,206.59
Upside / Downside	326.75%	1,114.98%	1,196.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,794.00	1,910.61	2,034.80	2,167.06	2,307.92	2,457.94	2,531.67
Payout Ratio	53.46%	60.76%	68.07%	75.38%	82.69%	90.00%	92.50%
Projected Dividends (M)	959.00	1,160.98	1,385.16	1,633.58	1,908.45	2,212.14	2,341.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,076.96	1,087.17	1,097.38
Year 2 PV (M)	1,191.93	1,214.63	1,237.55
Year 3 PV (M)	1,303.97	1,341.40	1,379.54
Year 4 PV (M)	1,413.13	1,467.47	1,523.37
Year 5 PV (M)	1,519.46	1,592.85	1,669.05
PV of Terminal Value (M)	42,448.98	44,499.28	46,628.05
Equity Value (M)	48,954.41	51,202.79	53,534.93
Shares Outstanding (M)	68.53	68.53	68.53
Fair Value	$714.40	$747.21	$781.25
Upside / Downside	77.89%	86.06%	94.53%

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

Ticker

Industry

Sector

Loomis AB (publ) (LOOMIS.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener