DDM Analysis: 0FNZ.L

Valuation Snapshot

Stable Growth	$23.64 - $39.90	$30.75
Multi-Stage	$38.77 - $42.61	$40.65
Blended Fair Value	$35.70
Current Price	$27.10
Upside	31.74%
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	-7.22%	6.33%	0.55	0.60	0.60	0.60	0.30	0.80	0.75	0.60	0.55	0.45
YoY Growth	-	-	-8.30%	-0.04%	0.00%	100.00%	-62.50%	6.79%	25.00%	9.09%	22.22%	50.98%
Dividend Yield	-	-	2.04%	2.51%	2.13%	1.83%	0.79%	3.90%	2.54%	2.09%	2.51%	2.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	54.73
(-) Cash Dividends Paid (M)	13.99
(=) Cash Retained (M)	40.74

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.95	6.84	4.10
Cash Retained (M)	40.74	40.74	40.74
(-) Cash Required (M)	-10.95	-6.84	-4.10
(=) Excess Retained (M)	29.79	33.90	36.63
(/) Shares Outstanding (M)	28.00	28.00	28.00
(=) Excess Retained per Share	1.06	1.21	1.31
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	1.06	1.21	1.31
(=) Adjusted Dividend	1.56	1.71	1.81
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	0.37%	1.37%	2.37%
Fair Value	$23.64	$30.75	$39.90
Upside / Downside	-12.76%	13.46%	47.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	54.73	55.48	56.24	57.01	57.80	58.59	60.35
Payout Ratio	25.56%	38.45%	51.34%	64.23%	77.11%	90.00%	92.50%
Projected Dividends (M)	13.99	21.33	28.87	36.62	44.57	52.73	55.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	0.37%	1.37%	2.37%
Year 1 PV (M)	19.74	19.93	20.13
Year 2 PV (M)	24.72	25.21	25.71
Year 3 PV (M)	29.00	29.88	30.77
Year 4 PV (M)	32.66	33.99	35.35
Year 5 PV (M)	35.76	37.58	39.47
PV of Terminal Value (M)	943.59	991.54	1,041.42
Equity Value (M)	1,085.47	1,138.13	1,192.85
Shares Outstanding (M)	28.00	28.00	28.00
Fair Value	$38.77	$40.65	$42.61
Upside / Downside	43.07%	50.01%	57.22%

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

Ponsse Oyj (0FNZ.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener