Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Bucher Industries AG (0QQN.L)

Company Dividend Discount ModelIndustry: Industrial - Capital GoodsSector: Industrials

Valuation Snapshot

Stable Growth$448.13 - $710.06$567.61
Multi-Stage$842.79 - $926.24$883.71
Blended Fair Value$725.66
Current Price$394.00
Upside84.18%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS11.07%7.40%13.5213.029.516.508.008.006.554.965.526.61
YoY Growth--3.83%36.90%46.32%-18.70%0.00%22.09%32.15%-10.27%-16.42%-0.15%
Dividend Yield--4.15%3.69%2.46%1.44%1.97%2.35%2.52%1.25%2.20%2.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)452.20
(-) Cash Dividends Paid (M)198.15
(=) Cash Retained (M)254.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)90.4456.5333.92
Cash Retained (M)254.05254.05254.05
(-) Cash Required (M)-90.44-56.53-33.92
(=) Excess Retained (M)163.61197.53220.14
(/) Shares Outstanding (M)10.2310.2310.23
(=) Excess Retained per Share15.9919.3121.52
LTM Dividend per Share19.3719.3719.37
(+) Excess Retained per Share15.9919.3121.52
(=) Adjusted Dividend35.3638.6740.88
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate-0.82%0.18%1.18%
Fair Value$448.13$567.61$710.06
Upside / Downside13.74%44.06%80.22%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)452.20453.02453.85454.68455.51456.34470.03
Payout Ratio43.82%53.06%62.29%71.53%80.76%90.00%92.50%
Projected Dividends (M)198.15240.35282.71325.22367.88410.70434.77

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.01%7.01%7.01%
Growth Rate-0.82%0.18%1.18%
Year 1 PV (M)222.37224.61226.85
Year 2 PV (M)241.99246.89251.85
Year 3 PV (M)257.55265.42273.44
Year 4 PV (M)269.54280.57291.94
Year 5 PV (M)278.39292.71307.62
PV of Terminal Value (M)7,352.807,731.028,124.64
Equity Value (M)8,622.639,041.229,476.35
Shares Outstanding (M)10.2310.2310.23
Fair Value$842.79$883.71$926.24
Upside / Downside113.91%124.29%135.09%

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%