DDM Analysis: ARJO-B.ST

Valuation Snapshot

Stable Growth	$29.77 - $64.19	$42.51
Multi-Stage	$40.95 - $44.91	$42.89
Blended Fair Value	$42.70
Current Price	$32.96
Upside	29.56%
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	10.31%	0.00%	0.90	0.85	1.15	0.85	0.65	0.55	0.50	0.00	0.00	0.00
YoY Growth	-	-	5.60%	-25.88%	34.91%	31.07%	18.00%	10.29%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.43%	1.68%	2.84%	1.07%	1.00%	1.11%	1.46%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	438.00
(-) Cash Dividends Paid (M)	259.00
(=) Cash Retained (M)	179.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	87.60	54.75	32.85
Cash Retained (M)	179.00	179.00	179.00
(-) Cash Required (M)	-87.60	-54.75	-32.85
(=) Excess Retained (M)	91.40	124.25	146.15
(/) Shares Outstanding (M)	272.37	272.37	272.37
(=) Excess Retained per Share	0.34	0.46	0.54
LTM Dividend per Share	0.95	0.95	0.95
(+) Excess Retained per Share	0.34	0.46	0.54
(=) Adjusted Dividend	1.29	1.41	1.49
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	2.08%	3.08%	4.08%
Fair Value	$29.77	$42.51	$64.19
Upside / Downside	-9.69%	28.98%	94.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	438.00	451.50	465.42	479.77	494.56	509.81	525.10
Payout Ratio	59.13%	65.31%	71.48%	77.65%	83.83%	90.00%	92.50%
Projected Dividends (M)	259.00	294.86	332.68	372.56	414.57	458.83	485.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	2.08%	3.08%	4.08%
Year 1 PV (M)	274.19	276.88	279.56
Year 2 PV (M)	287.68	293.34	299.06
Year 3 PV (M)	299.57	308.46	317.53
Year 4 PV (M)	309.99	322.32	335.01
Year 5 PV (M)	319.03	334.97	351.54
PV of Terminal Value (M)	9,663.85	10,146.55	10,648.34
Equity Value (M)	11,154.32	11,682.52	12,231.04
Shares Outstanding (M)	272.37	272.37	272.37
Fair Value	$40.95	$42.89	$44.91
Upside / Downside	24.25%	30.13%	36.24%

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

Ticker

Industry

Sector

Arjo AB (publ) (ARJO-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener