DDM Analysis: SCA-A.ST

Valuation Snapshot

Stable Growth	$26.03 - $35.76	$30.94
Multi-Stage	$83.07 - $91.87	$87.38
Blended Fair Value	$59.16
Current Price	$124.60
Upside	-52.52%
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	9.46%	-5.94%	2.75	2.50	2.25	2.00	0.00	1.75	1.50	6.00	6.02	5.56
YoY Growth	-	-	9.97%	11.14%	12.46%	0.00%	-100.00%	16.60%	-74.99%	-0.33%	8.33%	9.51%
Dividend Yield	-	-	2.10%	1.56%	1.63%	1.10%	0.00%	1.75%	1.63%	6.78%	9.67%	10.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,540.00
(-) Cash Dividends Paid (M)	2,107.00
(=) Cash Retained (M)	1,433.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	708.00	442.50	265.50
Cash Retained (M)	1,433.00	1,433.00	1,433.00
(-) Cash Required (M)	-708.00	-442.50	-265.50
(=) Excess Retained (M)	725.00	990.50	1,167.50
(/) Shares Outstanding (M)	702.16	702.16	702.16
(=) Excess Retained per Share	1.03	1.41	1.66
LTM Dividend per Share	3.00	3.00	3.00
(+) Excess Retained per Share	1.03	1.41	1.66
(=) Adjusted Dividend	4.03	4.41	4.66
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-7.94%	-6.94%	-5.94%
Fair Value	$26.03	$30.94	$35.76
Upside / Downside	-79.11%	-75.17%	-71.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,540.00	3,294.17	3,065.41	2,852.53	2,654.44	2,470.10	2,544.20
Payout Ratio	59.52%	65.62%	71.71%	77.81%	83.90%	90.00%	92.50%
Projected Dividends (M)	2,107.00	2,161.49	2,198.26	2,219.49	2,227.18	2,223.09	2,353.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-7.94%	-6.94%	-5.94%
Year 1 PV (M)	2,011.13	2,032.98	2,054.83
Year 2 PV (M)	1,903.06	1,944.63	1,986.65
Year 3 PV (M)	1,787.78	1,846.68	1,906.85
Year 4 PV (M)	1,669.17	1,742.89	1,819.03
Year 5 PV (M)	1,550.21	1,636.26	1,726.09
PV of Terminal Value (M)	49,407.53	52,150.04	55,013.00
Equity Value (M)	58,328.88	61,353.47	64,506.44
Shares Outstanding (M)	702.16	702.16	702.16
Fair Value	$83.07	$87.38	$91.87
Upside / Downside	-33.33%	-29.87%	-26.27%

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

Svenska Cellulosa Aktiebolaget SCA (publ) (SCA-A.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener