DDM Analysis: 0GZV.IL

Valuation Snapshot

Stable Growth	$94.85 - $162.25	$124.04
Multi-Stage	$138.24 - $151.43	$144.71
Blended Fair Value	$134.37
Current Price	$202.50
Upside	-33.64%
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	35.16%	2.14%	4.50	4.25	4.00	3.00	1.50	1.00	1.56	1.82	2.51	2.54
YoY Growth	-	-	5.96%	6.24%	33.41%	99.76%	50.37%	-35.85%	-14.34%	-27.74%	-0.87%	-30.41%
Dividend Yield	-	-	2.09%	2.04%	1.58%	0.80%	0.62%	0.52%	1.42%	1.91%	1.62%	1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,054.00
(-) Cash Dividends Paid (M)	1,271.00
(=) Cash Retained (M)	783.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	410.80	256.75	154.05
Cash Retained (M)	783.00	783.00	783.00
(-) Cash Required (M)	-410.80	-256.75	-154.05
(=) Excess Retained (M)	372.20	526.25	628.95
(/) Shares Outstanding (M)	272.37	272.37	272.37
(=) Excess Retained per Share	1.37	1.93	2.31
LTM Dividend per Share	4.67	4.67	4.67
(+) Excess Retained per Share	1.37	1.93	2.31
(=) Adjusted Dividend	6.03	6.60	6.98
WACC / Discount Rate	7.64%	7.64%	7.64%
Growth Rate	1.21%	2.21%	3.21%
Fair Value	$94.85	$124.04	$162.25
Upside / Downside	-53.16%	-38.75%	-19.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,054.00	2,099.32	2,145.63	2,192.97	2,241.36	2,290.81	2,359.53
Payout Ratio	61.88%	67.50%	73.13%	78.75%	84.38%	90.00%	92.50%
Projected Dividends (M)	1,271.00	1,417.11	1,569.05	1,727.00	1,891.16	2,061.73	2,182.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.64%	7.64%	7.64%
Growth Rate	1.21%	2.21%	3.21%
Year 1 PV (M)	1,303.61	1,316.49	1,329.37
Year 2 PV (M)	1,327.77	1,354.14	1,380.76
Year 3 PV (M)	1,344.38	1,384.62	1,425.66
Year 4 PV (M)	1,354.25	1,408.58	1,464.52
Year 5 PV (M)	1,358.14	1,426.58	1,497.74
PV of Terminal Value (M)	30,963.33	32,523.57	34,146.09
Equity Value (M)	37,651.48	39,413.97	41,244.15
Shares Outstanding (M)	272.37	272.37	272.37
Fair Value	$138.24	$144.71	$151.43
Upside / Downside	-31.74%	-28.54%	-25.22%

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

Getinge AB (publ) (0GZV.IL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener