DDM Analysis: HEBA-B.ST

Valuation Snapshot

Stable Growth	$47.99 - $204.39	$83.02
Multi-Stage	$43.96 - $48.20	$46.04
Blended Fair Value	$64.53
Current Price	$31.65
Upside	103.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.11%	5.66%	0.53	0.46	0.81	0.66	0.61	0.56	0.46	0.41	0.38	0.33
YoY Growth	-	-	15.61%	-43.75%	23.08%	8.33%	9.09%	22.22%	12.50%	6.67%	15.38%	8.33%
Dividend Yield	-	-	2.00%	1.36%	2.86%	0.87%	1.06%	1.34%	1.28%	1.49%	1.37%	1.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	259.60
(-) Cash Dividends Paid (M)	85.95
(=) Cash Retained (M)	173.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	51.92	32.45	19.47
Cash Retained (M)	173.65	173.65	173.65
(-) Cash Required (M)	-51.92	-32.45	-19.47
(=) Excess Retained (M)	121.73	141.20	154.18
(/) Shares Outstanding (M)	162.21	162.21	162.21
(=) Excess Retained per Share	0.75	0.87	0.95
LTM Dividend per Share	0.53	0.53	0.53
(+) Excess Retained per Share	0.75	0.87	0.95
(=) Adjusted Dividend	1.28	1.40	1.48
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.66%	4.66%	5.66%
Fair Value	$47.99	$83.02	$204.39
Upside / Downside	51.64%	162.31%	545.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	259.60	271.70	284.35	297.60	311.47	325.98	335.76
Payout Ratio	33.11%	44.49%	55.86%	67.24%	78.62%	90.00%	92.50%
Projected Dividends (M)	85.95	120.87	158.85	200.12	244.88	293.38	310.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.66%	4.66%	5.66%
Year 1 PV (M)	112.48	113.57	114.65
Year 2 PV (M)	137.59	140.25	142.95
Year 3 PV (M)	161.31	166.02	170.82
Year 4 PV (M)	183.70	190.89	198.29
Year 5 PV (M)	204.82	214.90	225.36
PV of Terminal Value (M)	6,331.78	6,643.15	6,966.64
Equity Value (M)	7,131.68	7,468.77	7,818.72
Shares Outstanding (M)	162.21	162.21	162.21
Fair Value	$43.96	$46.04	$48.20
Upside / Downside	38.91%	45.47%	52.29%

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

Heba Fastighets AB (publ) (HEBA-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener