DDM Analysis: ORSTED.CO

Valuation Snapshot

Stable Growth	$102.61 - $145.79	$123.88
Multi-Stage	$204.69 - $225.79	$215.03
Blended Fair Value	$169.46
Current Price	$151.18
Upside	12.09%
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	-30.03%	-0.93%	1.63	13.48	12.48	11.47	10.48	9.73	8.98	5.99	1.52	1.95
YoY Growth	-	-	-87.89%	8.02%	8.74%	9.52%	7.67%	8.33%	49.98%	293.91%	-22.14%	9.02%
Dividend Yield	-	-	0.97%	6.44%	3.85%	2.43%	1.84%	2.63%	3.21%	2.74%	1.02%	1.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,642.00
(-) Cash Dividends Paid (M)	677.00
(=) Cash Retained (M)	5,965.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,328.40	830.25	498.15
Cash Retained (M)	5,965.00	5,965.00	5,965.00
(-) Cash Required (M)	-1,328.40	-830.25	-498.15
(=) Excess Retained (M)	4,636.60	5,134.75	5,466.85
(/) Shares Outstanding (M)	420.93	420.93	420.93
(=) Excess Retained per Share	11.02	12.20	12.99
LTM Dividend per Share	1.61	1.61	1.61
(+) Excess Retained per Share	11.02	12.20	12.99
(=) Adjusted Dividend	12.62	13.81	14.60
WACC / Discount Rate	7.84%	7.84%	7.84%
Growth Rate	-3.98%	-2.98%	-1.98%
Fair Value	$102.61	$123.88	$145.79
Upside / Downside	-32.13%	-18.06%	-3.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,642.00	6,444.33	6,252.54	6,066.46	5,885.92	5,710.75	5,882.07
Payout Ratio	10.19%	26.15%	42.12%	58.08%	74.04%	90.00%	92.50%
Projected Dividends (M)	677.00	1,685.46	2,633.30	3,523.22	4,357.85	5,139.68	5,440.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.84%	7.84%	7.84%
Growth Rate	-3.98%	-2.98%	-1.98%
Year 1 PV (M)	1,546.86	1,562.97	1,579.07
Year 2 PV (M)	2,218.00	2,264.44	2,311.36
Year 3 PV (M)	2,723.54	2,809.52	2,897.29
Year 4 PV (M)	3,091.70	3,222.52	3,357.44
Year 5 PV (M)	3,346.51	3,524.43	3,709.84
PV of Terminal Value (M)	73,235.04	77,128.67	81,186.18
Equity Value (M)	86,161.66	90,512.55	95,041.18
Shares Outstanding (M)	420.93	420.93	420.93
Fair Value	$204.69	$215.03	$225.79
Upside / Downside	35.40%	42.23%	49.35%

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

Ørsted A/S (ORSTED.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener