DDM Analysis: 0DQK.L

Valuation Snapshot

Stable Growth	$0.92 - $1.20	$1.07
Multi-Stage	$2.68 - $2.98	$2.83
Blended Fair Value	$1.95
Current Price	$2.93
Upside	-33.59%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	-24.15%	-15.22%	0.14	0.00	0.00	0.00	0.02	0.57	0.63	0.59	0.27	0.24
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-95.94%	-9.76%	7.89%	117.87%	10.14%	-67.27%
Dividend Yield	-	-	4.71%	0.00%	0.00%	0.00%	0.53%	6.15%	4.10%	2.67%	1.32%	1.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7.65
(-) Cash Dividends Paid (M)	4.13
(=) Cash Retained (M)	3.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1.53	0.96	0.57
Cash Retained (M)	3.52	3.52	3.52
(-) Cash Required (M)	-1.53	-0.96	-0.57
(=) Excess Retained (M)	1.99	2.57	2.95
(/) Shares Outstanding (M)	28.39	28.39	28.39
(=) Excess Retained per Share	0.07	0.09	0.10
LTM Dividend per Share	0.15	0.15	0.15
(+) Excess Retained per Share	0.07	0.09	0.10
(=) Adjusted Dividend	0.22	0.24	0.25
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	-13.24%	-12.24%	-11.24%
Fair Value	$0.92	$1.07	$1.20
Upside / Downside	-68.72%	-63.61%	-58.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7.65	6.72	5.89	5.17	4.54	3.98	4.10
Payout Ratio	53.98%	61.18%	68.39%	75.59%	82.80%	90.00%	92.50%
Projected Dividends (M)	4.13	4.11	4.03	3.91	3.76	3.59	3.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	-13.24%	-12.24%	-11.24%
Year 1 PV (M)	3.79	3.83	3.88
Year 2 PV (M)	3.43	3.51	3.59
Year 3 PV (M)	3.07	3.18	3.29
Year 4 PV (M)	2.72	2.85	2.98
Year 5 PV (M)	2.39	2.54	2.68
PV of Terminal Value (M)	60.74	64.33	68.07
Equity Value (M)	76.15	80.23	84.49
Shares Outstanding (M)	28.39	28.39	28.39
Fair Value	$2.68	$2.83	$2.98
Upside / Downside	-8.47%	-3.56%	1.56%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 27 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
KKR	KKR & Co. Inc.	0.55%	$0.71	28.86%
UHS	Universal Health Services, Inc.	0.55%	$1.21	5.70%
0I0T.L	Coca-Cola Consolidated, Inc.	0.54%	$0.81	11.41%
HSTM	HealthStream, Inc.	0.54%	$0.12	17.69%
LLY	Eli Lilly and Company	0.54%	$5.79	28.28%
TECH	Bio-Techne Corporation	0.54%	$0.32	64.31%
TRU	TransUnion	0.54%	$0.45	21.24%
VST	Vistra Corp.	0.54%	$0.89	26.39%
0R2Z.L	Mastercard Incorporated	0.52%	$2.96	18.79%
DHR	Danaher Corporation	0.52%	$1.19	24.18%
MKSI	MKS Inc.	0.52%	$0.87	21.15%
0JT5.L	Lam Research Corporation	0.51%	$0.93	20.32%
0JZ0.L	Martin Marietta Materials, Inc.	0.51%	$3.22	16.93%
EVTC	EVERTEC, Inc.	0.51%	$0.15	6.55%
GPI	Group 1 Automotive, Inc.	0.51%	$2.01	6.83%
MUSA	Murphy USA Inc.	0.51%	$2.05	8.36%
PCG	Pacific Gas & Electric Co.	0.51%	$0.08	6.94%
CHE	Chemed Corporation	0.50%	$2.11	11.01%
FBIO	Fortress Biotech, Inc.	0.50%	$0.02	16.65%
HWKN	Hawkins, Inc.	0.50%	$0.73	18.33%
NMRK	Newmark Group, Inc.	0.50%	$0.08	20.64%
PRLH	Pearl Holdings Acquisition Corp	0.50%	$0.06	54.69%
EXP	Eagle Materials Inc.	0.48%	$1.02	7.46%
FCAX	Fortress Capital Acquisition Corp.	0.48%	$0.05	6.11%
FSS	Federal Signal Corporation	0.48%	$0.54	13.95%
AAON	AAON, Inc.	0.47%	$0.37	30.87%
CR	Crane Company	0.47%	$0.88	14.07%
HGTY	Hagerty, Inc.	0.47%	$0.06	12.93%
IDCC	InterDigital, Inc.	0.47%	$1.55	10.87%
PCG-PI	Pacific Gas and Electric Company PFD 1ST 4.36%	0.47%	$0.08	6.94%
SEB	Seaboard Corporation	0.47%	$20.86	5.03%
AMEH	Apollo Medical Holdings, Inc.	0.46%	$0.18	93.62%
IDT	IDT Corporation	0.46%	$0.23	7.15%
KAI	Kadant Inc.	0.46%	$1.32	15.23%
PRGS	Progress Software Corporation	0.46%	$0.19	17.10%
UI	Ubiquiti Inc.	0.46%	$2.60	19.86%
WWE	World Wrestling Entertainment, Inc.	0.46%	$0.46	21.62%
APH	Amphenol Corporation	0.45%	$0.62	20.92%
DIS	The Walt Disney Company	0.45%	$0.50	7.30%
ENTG	Entegris, Inc.	0.45%	$0.40	21.08%
PCG-PC	Pacific Gas and Electric Company PFD 1ST 5%	0.45%	$0.08	6.94%
WMS	Advanced Drainage Systems, Inc.	0.45%	$0.68	11.54%
REVG	REV Group, Inc.	0.44%	$0.27	14.08%
RYAN	Ryan Specialty Holdings, Inc.	0.44%	$0.22	87.54%
TRS	TriMas Corporation	0.44%	$0.16	14.97%
WAB	Westinghouse Air Brake Technologies Corporation	0.44%	$0.96	13.90%
WING	Wingstop Inc.	0.44%	$1.14	18.31%
TW	Tradeweb Markets Inc.	0.43%	$0.46	15.57%
IBKR	Interactive Brokers Group, Inc.	0.42%	$0.28	13.63%
MTRN	Materion Corporation	0.42%	$0.55	58.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Beter Bed Holding N.V. (0DQK.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener