DDM Analysis: AKZA.AS

Valuation Snapshot

Stable Growth	$30.48 - $52.46	$39.96
Multi-Stage	$57.91 - $63.51	$60.66
Blended Fair Value	$50.31
Current Price	$59.40
Upside	-15.30%
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	-23.01%	3.24%	2.24	2.00	2.04	2.12	2.13	8.29	3.71	6.90	1.96	1.64
YoY Growth	-	-	12.24%	-2.00%	-3.85%	-0.55%	-74.28%	123.74%	-46.28%	252.38%	19.57%	0.36%
Dividend Yield	-	-	3.96%	2.91%	2.83%	2.71%	2.24%	13.82%	4.64%	7.99%	2.24%	2.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	415.00
(-) Cash Dividends Paid (M)	397.00
(=) Cash Retained (M)	18.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	83.00	51.88	31.13
Cash Retained (M)	18.00	18.00	18.00
(-) Cash Required (M)	-83.00	-51.88	-31.13
(=) Excess Retained (M)	-65.00	-33.88	-13.13
(/) Shares Outstanding (M)	171.60	171.60	171.60
(=) Excess Retained per Share	-0.38	-0.20	-0.08
LTM Dividend per Share	2.31	2.31	2.31
(+) Excess Retained per Share	-0.38	-0.20	-0.08
(=) Adjusted Dividend	1.93	2.12	2.24
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	0.13%	1.13%	2.13%
Fair Value	$30.48	$39.96	$52.46
Upside / Downside	-48.68%	-32.72%	-11.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	415.00	419.69	424.44	429.24	434.10	439.01	452.18
Payout Ratio	95.66%	94.53%	93.40%	92.27%	91.13%	90.00%	92.50%
Projected Dividends (M)	397.00	396.74	396.42	396.04	395.61	395.11	418.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	0.13%	1.13%	2.13%
Year 1 PV (M)	368.89	372.57	376.26
Year 2 PV (M)	342.72	349.60	356.54
Year 3 PV (M)	318.36	327.99	337.82
Year 4 PV (M)	295.68	307.67	320.02
Year 5 PV (M)	274.58	288.57	303.12
PV of Terminal Value (M)	8,337.87	8,762.62	9,204.50
Equity Value (M)	9,938.10	10,409.02	10,898.26
Shares Outstanding (M)	171.60	171.60	171.60
Fair Value	$57.91	$60.66	$63.51
Upside / Downside	-2.50%	2.12%	6.92%

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

Akzo Nobel N.V. (AKZA.AS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener