DDM Analysis: TRIAN-B.ST

Valuation Snapshot

Stable Growth	$13.51 - $19.29	$16.35
Multi-Stage	$35.43 - $39.20	$37.28
Blended Fair Value	$26.81
Current Price	$19.48
Upside	37.64%
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	-28.05%	-5.59%	0.04	0.30	0.61	0.36	0.00	0.22	0.18	0.11	0.10	0.08
YoY Growth	-	-	-86.15%	-50.55%	72.95%	9,671.43%	-98.33%	22.09%	63.03%	9.33%	20.63%	11.11%
Dividend Yield	-	-	0.22%	1.65%	3.49%	0.69%	0.01%	0.95%	1.01%	0.80%	0.78%	0.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	396.40
(-) Cash Dividends Paid (M)	4.10
(=) Cash Retained (M)	392.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	79.28	49.55	29.73
Cash Retained (M)	392.30	392.30	392.30
(-) Cash Required (M)	-79.28	-49.55	-29.73
(=) Excess Retained (M)	313.02	342.75	362.57
(/) Shares Outstanding (M)	192.42	192.42	192.42
(=) Excess Retained per Share	1.63	1.78	1.88
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	1.63	1.78	1.88
(=) Adjusted Dividend	1.65	1.80	1.91
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-5.09%	-4.09%	-3.09%
Fair Value	$13.51	$16.35	$19.29
Upside / Downside	-30.62%	-16.07%	-0.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	396.40	380.18	364.62	349.70	335.39	321.66	331.31
Payout Ratio	1.03%	18.83%	36.62%	54.41%	72.21%	90.00%	92.50%
Projected Dividends (M)	4.10	71.58	133.53	190.28	242.17	289.50	306.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-5.09%	-4.09%	-3.09%
Year 1 PV (M)	66.52	67.22	67.92
Year 2 PV (M)	115.32	117.77	120.23
Year 3 PV (M)	152.73	157.61	162.59
Year 4 PV (M)	180.64	188.38	196.36
Year 5 PV (M)	200.68	211.48	222.74
PV of Terminal Value (M)	6,101.89	6,430.20	6,772.50
Equity Value (M)	6,817.79	7,172.66	7,542.34
Shares Outstanding (M)	192.42	192.42	192.42
Fair Value	$35.43	$37.28	$39.20
Upside / Downside	81.89%	91.36%	101.22%

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

Fastighets AB Trianon (publ) (TRIAN-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener