DDM Analysis: ASPO.HE

Valuation Snapshot

Stable Growth	$3.73 - $5.23	$4.48
Multi-Stage	$4.53 - $4.96	$4.74
Blended Fair Value	$4.61
Current Price	$5.98
Upside	-22.90%
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	-11.34%	1.66%	0.22	0.43	0.42	0.32	0.20	0.41	0.39	0.38	0.37	0.36
YoY Growth	-	-	-48.08%	2.40%	28.95%	59.41%	-49.88%	3.06%	3.37%	2.50%	2.80%	91.72%
Dividend Yield	-	-	4.33%	7.10%	4.88%	4.57%	2.29%	7.01%	4.44%	3.82%	4.19%	4.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	19.80
(-) Cash Dividends Paid (M)	2.85
(=) Cash Retained (M)	16.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3.96	2.48	1.49
Cash Retained (M)	16.95	16.95	16.95
(-) Cash Required (M)	-3.96	-2.48	-1.49
(=) Excess Retained (M)	12.99	14.48	15.47
(/) Shares Outstanding (M)	33.79	33.79	33.79
(=) Excess Retained per Share	0.38	0.43	0.46
LTM Dividend per Share	0.08	0.08	0.08
(+) Excess Retained per Share	0.38	0.43	0.46
(=) Adjusted Dividend	0.47	0.51	0.54
WACC / Discount Rate	12.19%	12.19%	12.19%
Growth Rate	-0.34%	0.66%	1.66%
Fair Value	$3.73	$4.48	$5.23
Upside / Downside	-37.64%	-25.14%	-12.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	19.80	19.93	20.06	20.19	20.33	20.46	21.07
Payout Ratio	14.38%	29.50%	44.63%	59.75%	74.88%	90.00%	92.50%
Projected Dividends (M)	2.85	5.88	8.95	12.07	15.22	18.41	19.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	12.19%	12.19%	12.19%
Growth Rate	-0.34%	0.66%	1.66%
Year 1 PV (M)	5.19	5.24	5.29
Year 2 PV (M)	6.97	7.11	7.26
Year 3 PV (M)	8.29	8.55	8.80
Year 4 PV (M)	9.23	9.61	10.00
Year 5 PV (M)	9.86	10.36	10.89
PV of Terminal Value (M)	113.61	119.43	125.48
Equity Value (M)	153.16	160.30	167.72
Shares Outstanding (M)	33.79	33.79	33.79
Fair Value	$4.53	$4.74	$4.96
Upside / Downside	-24.21%	-20.67%	-17.00%

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

Aspo Oyj (ASPO.HE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener