DDM Analysis: LISN.SW

Valuation Snapshot

Stable Growth	$23,182.58 - $113,886.47	$41,294.99
Multi-Stage	$23,033.67 - $25,254.55	$24,123.29
Blended Fair Value	$32,709.14
Current Price	$13,350.00
Upside	145.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.32%	8.07%	178.64	168.59	157.76	146.66	231.90	131.50	124.06	116.00	103.95	92.35
YoY Growth	-	-	5.96%	6.86%	7.57%	-36.76%	76.35%	6.00%	6.94%	11.59%	12.57%	12.36%
Dividend Yield	-	-	1.77%	1.67%	1.67%	1.16%	2.69%	1.75%	2.05%	1.95%	1.97%	1.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,328.10
(-) Cash Dividends Paid (M)	666.50
(=) Cash Retained (M)	661.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	265.62	166.01	99.61
Cash Retained (M)	661.60	661.60	661.60
(-) Cash Required (M)	-265.62	-166.01	-99.61
(=) Excess Retained (M)	395.98	495.59	561.99
(/) Shares Outstanding (M)	1.80	1.80	1.80
(=) Excess Retained per Share	219.89	275.20	312.08
LTM Dividend per Share	370.11	370.11	370.11
(+) Excess Retained per Share	219.89	275.20	312.08
(=) Adjusted Dividend	590.00	645.32	682.19
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	3.39%	4.39%	5.39%
Fair Value	$23,182.58	$41,294.99	$113,886.47
Upside / Downside	73.65%	209.33%	753.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,328.10	1,386.40	1,447.26	1,510.79	1,577.11	1,646.34	1,695.73
Payout Ratio	50.18%	58.15%	66.11%	74.07%	82.04%	90.00%	92.50%
Projected Dividends (M)	666.50	806.16	956.79	1,119.10	1,293.81	1,481.70	1,568.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.02%	6.02%	6.02%
Growth Rate	3.39%	4.39%	5.39%
Year 1 PV (M)	753.09	760.38	767.66
Year 2 PV (M)	834.97	851.20	867.59
Year 3 PV (M)	912.33	939.06	966.31
Year 4 PV (M)	985.33	1,024.01	1,063.81
Year 5 PV (M)	1,054.14	1,106.12	1,160.12
PV of Terminal Value (M)	36,939.28	38,760.59	40,653.03
Equity Value (M)	41,479.15	43,441.35	45,478.52
Shares Outstanding (M)	1.80	1.80	1.80
Fair Value	$23,033.67	$24,123.29	$25,254.55
Upside / Downside	72.54%	80.70%	89.17%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Chocoladefabriken Lindt & Sprüngli AG (LISN.SW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener