DDM Analysis: KCR.HE

Valuation Snapshot

Stable Growth	$131.35 - $442.21	$214.88
Multi-Stage	$118.13 - $129.43	$123.68
Blended Fair Value	$169.28
Current Price	$67.35
Upside	151.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.47%	5.81%	1.35	1.25	1.25	0.88	1.20	1.19	1.19	1.04	0.78	0.78
YoY Growth	-	-	7.98%	0.10%	42.10%	-26.74%	0.42%	0.00%	14.95%	33.39%	0.33%	1.15%
Dividend Yield	-	-	2.29%	2.61%	4.04%	3.14%	3.15%	7.64%	3.59%	2.94%	2.34%	3.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	386.00
(-) Cash Dividends Paid (M)	130.70
(=) Cash Retained (M)	255.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	77.20	48.25	28.95
Cash Retained (M)	255.30	255.30	255.30
(-) Cash Required (M)	-77.20	-48.25	-28.95
(=) Excess Retained (M)	178.10	207.05	226.35
(/) Shares Outstanding (M)	79.31	79.31	79.31
(=) Excess Retained per Share	2.25	2.61	2.85
LTM Dividend per Share	1.65	1.65	1.65
(+) Excess Retained per Share	2.25	2.61	2.85
(=) Adjusted Dividend	3.89	4.26	4.50
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	3.81%	4.81%	5.81%
Fair Value	$131.35	$214.88	$442.21
Upside / Downside	95.03%	219.04%	556.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	386.00	404.55	423.99	444.36	465.72	488.09	502.74
Payout Ratio	33.86%	45.09%	56.32%	67.54%	78.77%	90.00%	92.50%
Projected Dividends (M)	130.70	182.40	238.77	300.14	366.85	439.28	465.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	3.81%	4.81%	5.81%
Year 1 PV (M)	169.03	170.66	172.29
Year 2 PV (M)	205.04	209.01	213.02
Year 3 PV (M)	238.84	245.81	252.92
Year 4 PV (M)	270.53	281.10	291.99
Year 5 PV (M)	300.19	314.93	330.24
PV of Terminal Value (M)	8,184.99	8,586.91	9,004.46
Equity Value (M)	9,368.62	9,808.42	10,264.91
Shares Outstanding (M)	79.31	79.31	79.31
Fair Value	$118.13	$123.68	$129.43
Upside / Downside	75.40%	83.63%	92.18%

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

Konecranes Plc (KCR.HE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener