Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Gyldendal ASA (GYL.OL)

Company Dividend Discount ModelIndustry: PublishingSector: Communication Services

Valuation Snapshot

Stable Growth$763.22 - $1,287.40$992.38
Multi-Stage$1,303.28 - $1,434.20$1,367.47
Blended Fair Value$1,179.93
Current Price$424.00
Upside178.28%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.007.3310.4710.477.337.337.337.337.334.19
YoY Growth---100.00%-30.00%0.00%42.85%0.00%0.00%0.00%0.04%75.00%-42.86%
Dividend Yield--0.00%1.47%1.90%1.81%1.37%1.70%1.79%1.99%2.71%1.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)139.55
(-) Cash Dividends Paid (M)8.07
(=) Cash Retained (M)131.47
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)27.9117.4410.47
Cash Retained (M)131.47131.47131.47
(-) Cash Required (M)-27.91-17.44-10.47
(=) Excess Retained (M)103.56114.03121.00
(/) Shares Outstanding (M)2.202.202.20
(=) Excess Retained per Share47.0151.7654.93
LTM Dividend per Share3.673.673.67
(+) Excess Retained per Share47.0151.7654.93
(=) Adjusted Dividend50.6855.4358.60
WACC / Discount Rate6.77%6.77%6.77%
Growth Rate0.12%1.12%2.12%
Fair Value$763.22$992.38$1,287.40
Upside / Downside80.00%134.05%203.63%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)139.55141.11142.69144.29145.91147.54151.97
Payout Ratio5.79%22.63%39.47%56.31%73.16%90.00%92.50%
Projected Dividends (M)8.0731.9356.3281.26106.74132.79140.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.77%6.77%6.77%
Growth Rate0.12%1.12%2.12%
Year 1 PV (M)29.6129.9130.20
Year 2 PV (M)48.4449.4150.39
Year 3 PV (M)64.8066.7668.76
Year 4 PV (M)78.9482.1485.44
Year 5 PV (M)91.0795.71100.53
PV of Terminal Value (M)2,558.062,688.382,823.97
Equity Value (M)2,870.913,012.313,159.29
Shares Outstanding (M)2.202.202.20
Fair Value$1,303.28$1,367.47$1,434.20
Upside / Downside207.38%222.52%238.25%

High-Yield Dividend Screener

« Prev Page 26 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ODFLOld Dominion Freight Line, Inc.0.69%$1.1022.00%
RRBIRed River Bancshares, Inc.0.69%$0.487.90%
SSDSimpson Manufacturing Co., Inc.0.69%$1.1413.76%
WCCWESCO International, Inc.0.69%$1.7513.38%
ALGAlamo Group Inc.0.68%$1.1511.96%
CBKCommercial Bancgroup, Inc. Common Stock0.68%$0.166.13%
IRMDIRadimed Corporation0.68%$0.6539.59%
UNFUniFirst Corporation0.68%$1.3216.37%
WTSWatts Water Technologies, Inc.0.68%$1.9019.65%
0HF3.LCencora0.67%$2.2528.12%
AITApplied Industrial Technologies, Inc.0.67%$1.7516.64%
CLMBClimb Global Solutions, Inc.0.67%$0.6814.50%
ASTHAstrana Health, Inc.0.66%$0.1786.52%
AVGOBroadcom Inc.0.66%$2.2848.18%
ENSEnerSys0.66%$0.9911.20%
HLIOHelios Technologies, Inc.0.66%$0.3635.50%
ICFIICF International, Inc.0.66%$0.5610.52%
VMCVulcan Materials Company0.66%$1.9322.82%
AAMEAtlantic American Corporation0.65%$0.027.99%
AMATApplied Materials, Inc.0.65%$1.7319.78%
CRMSalesforce, Inc.0.65%$1.6421.86%
GHCGraham Holdings Company0.65%$7.064.22%
LFACLF Capital Acquisition Corp. II0.65%$0.0724.33%
BSYBentley Systems, Incorporated0.64%$0.2530.41%
EHCEncompass Health Corporation0.64%$0.6812.77%
LADLithia Motors, Inc.0.64%$2.136.25%
PRBMParabellum Acquisition Corp.0.64%$0.065.11%
VRSNVeriSign, Inc.0.64%$1.5417.77%
AWIArmstrong World Industries, Inc.0.63%$1.2417.71%
ESQEsquire Financial Holdings, Inc.0.63%$0.6411.29%
SGISomnigroup International Inc0.63%$0.5637.60%
ULSUL Solutions Inc.0.63%$0.5130.38%
VMIValmont Industries, Inc.0.63%$2.5821.97%
ARCBArcBest Corporation0.62%$0.4811.39%
VVisa Inc.0.62%$2.1323.10%
LSXMAThe Liberty SiriusXM Group0.61%$0.141.73%
0J1R.LHCA Healthcare, Inc.0.60%$2.8110.70%
MPWRMonolithic Power Systems, Inc.0.60%$5.6614.34%
RXNZurn Water Solutions Corporation0.60%$0.3924.10%
0I47.LCostco Wholesale Corporation0.59%$5.0527.04%
DJCODaily Journal Corporation0.59%$2.954.20%
DRSLeonardo DRS, Inc.0.59%$0.2020.75%
FCNCAFirst Citizens BancShares, Inc.0.59%$12.697.01%
AMEAMETEK, Inc.0.58%$1.2019.00%
KLACKLA Corporation0.57%$7.2622.67%
SXIStandex International Corporation0.57%$1.2729.15%
RDVTRed Violet, Inc.0.56%$0.2937.32%
0IRE.LFortive Corporation0.55%$0.3016.72%
AIMCAltra Industrial Motion Corp.0.55%$0.3417.56%
BWXTBWX Technologies, Inc.0.55%$1.0029.87%