DDM Analysis: 0QN2.L

Valuation Snapshot

Stable Growth	$2,894.64 - $6,274.47	$4,141.51
Multi-Stage	$3,454.89 - $3,787.11	$3,617.88
Blended Fair Value	$3,879.70
Current Price	$1,982.00
Upside	95.75%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.42%	13.45%	31.96	31.73	30.67	26.88	22.74	22.35	16.87	16.44	12.35	9.25
YoY Growth	-	-	0.73%	3.46%	14.07%	18.22%	1.76%	32.43%	2.63%	33.12%	33.55%	2.24%
Dividend Yield	-	-	1.60%	1.19%	1.31%	0.65%	0.84%	1.03%	1.19%	1.14%	1.11%	1.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	128.03
(-) Cash Dividends Paid (M)	53.18
(=) Cash Retained (M)	74.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	25.61	16.00	9.60
Cash Retained (M)	74.84	74.84	74.84
(-) Cash Required (M)	-25.61	-16.00	-9.60
(=) Excess Retained (M)	49.24	58.84	65.24
(/) Shares Outstanding (M)	0.83	0.83	0.83
(=) Excess Retained per Share	59.45	71.04	78.77
LTM Dividend per Share	64.21	64.21	64.21
(+) Excess Retained per Share	59.45	71.04	78.77
(=) Adjusted Dividend	123.66	135.25	142.98
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	2.63%	3.63%	4.63%
Fair Value	$2,894.64	$4,141.51	$6,274.47
Upside / Downside	46.05%	108.96%	216.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	128.03	132.67	137.48	142.47	147.64	152.99	157.58
Payout Ratio	41.54%	51.23%	60.92%	70.62%	80.31%	90.00%	92.50%
Projected Dividends (M)	53.18	67.97	83.76	100.61	118.57	137.69	145.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	2.63%	3.63%	4.63%
Year 1 PV (M)	62.90	63.52	64.13
Year 2 PV (M)	71.74	73.14	74.56
Year 3 PV (M)	79.75	82.10	84.50
Year 4 PV (M)	86.97	90.41	93.96
Year 5 PV (M)	93.48	98.12	102.95
PV of Terminal Value (M)	2,466.73	2,589.28	2,716.65
Equity Value (M)	2,861.58	2,996.58	3,136.74
Shares Outstanding (M)	0.83	0.83	0.83
Fair Value	$3,454.89	$3,617.88	$3,787.11
Upside / Downside	74.31%	82.54%	91.08%

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

Interroll Holding AG (0QN2.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener