Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Per Aarsleff Holding A/S (PAAL-B.CO)

Company Dividend Discount ModelIndustry: Engineering & ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$7,185.67 - $8,465.93$7,933.82
Multi-Stage$5,243.31 - $5,754.66$5,494.21
Blended Fair Value$6,714.01
Current Price$657.00
Upside921.92%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS13.50%25.08%9.847.838.146.705.725.234.204.203.151.58
YoY Growth--25.66%-3.80%21.54%17.16%9.42%24.36%0.00%33.33%100.00%50.00%
Dividend Yield--1.96%2.43%3.11%2.19%1.85%2.44%2.14%2.05%1.79%0.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)826.00
(-) Cash Dividends Paid (M)208.00
(=) Cash Retained (M)618.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)165.20103.2561.95
Cash Retained (M)618.00618.00618.00
(-) Cash Required (M)-165.20-103.25-61.95
(=) Excess Retained (M)452.80514.75556.05
(/) Shares Outstanding (M)19.4019.4019.40
(=) Excess Retained per Share23.3426.5328.66
LTM Dividend per Share10.7210.7210.72
(+) Excess Retained per Share23.3426.5328.66
(=) Adjusted Dividend34.0637.2539.38
WACC / Discount Rate0.84%0.84%0.84%
Growth Rate5.50%6.50%7.50%
Fair Value$7,185.67$7,933.82$8,465.93
Upside / Downside993.71%1,107.58%1,188.57%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)826.00879.69936.87997.771,062.621,131.691,165.64
Payout Ratio25.18%38.15%51.11%64.07%77.04%90.00%92.50%
Projected Dividends (M)208.00335.56478.82639.30818.601,018.521,078.22

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.84%0.84%0.84%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)329.65332.77335.89
Year 2 PV (M)462.09470.89479.78
Year 3 PV (M)606.08623.48641.21
Year 4 PV (M)762.39791.71821.87
Year 5 PV (M)931.86976.871,023.60
PV of Terminal Value (M)98,647.78103,412.51108,359.59
Equity Value (M)101,739.85106,608.23111,661.94
Shares Outstanding (M)19.4019.4019.40
Fair Value$5,243.31$5,494.21$5,754.66
Upside / Downside698.07%736.26%775.90%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%