DDM Analysis: OLVAS.HE

Valuation Snapshot

Stable Growth	$173.75 - $521.28	$488.49
Multi-Stage	$81.94 - $89.71	$85.75
Blended Fair Value	$287.12
Current Price	$29.95
Upside	858.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.80%	6.29%	1.21	1.23	1.22	1.13	1.00	0.91	0.80	0.75	0.70	0.65
YoY Growth	-	-	-1.70%	0.28%	8.73%	11.98%	10.47%	13.26%	6.50%	7.19%	7.51%	-0.13%
Dividend Yield	-	-	3.58%	4.01%	4.09%	3.16%	2.06%	2.49%	2.49%	2.68%	2.60%	2.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	54.40
(-) Cash Dividends Paid (M)	26.77
(=) Cash Retained (M)	27.63

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.88	6.80	4.08
Cash Retained (M)	27.63	27.63	27.63
(-) Cash Required (M)	-10.88	-6.80	-4.08
(=) Excess Retained (M)	16.75	20.83	23.55
(/) Shares Outstanding (M)	20.65	20.65	20.65
(=) Excess Retained per Share	0.81	1.01	1.14
LTM Dividend per Share	1.30	1.30	1.30
(+) Excess Retained per Share	0.81	1.01	1.14
(=) Adjusted Dividend	2.11	2.30	2.44
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	4.98%	5.98%	6.98%
Fair Value	$173.75	$488.49	$521.28
Upside / Downside	480.14%	1,531.03%	1,640.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	54.40	57.65	61.10	64.76	68.63	72.73	74.92
Payout Ratio	49.21%	57.37%	65.53%	73.69%	81.84%	90.00%	92.50%
Projected Dividends (M)	26.77	33.08	40.04	47.72	56.17	65.46	69.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.25%	6.25%	6.25%
Growth Rate	4.98%	5.98%	6.98%
Year 1 PV (M)	30.84	31.13	31.42
Year 2 PV (M)	34.80	35.46	36.14
Year 3 PV (M)	38.66	39.78	40.91
Year 4 PV (M)	42.43	44.07	45.75
Year 5 PV (M)	46.10	48.33	50.66
PV of Terminal Value (M)	1,499.55	1,572.34	1,647.94
Equity Value (M)	1,692.36	1,771.11	1,852.82
Shares Outstanding (M)	20.65	20.65	20.65
Fair Value	$81.94	$85.75	$89.71
Upside / Downside	173.59%	186.32%	199.53%

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

Analysis Mode

Ticker

Industry

Sector

Olvi Oyj (OLVAS.HE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener