DDM Analysis: 0R8X.L

Valuation Snapshot

Stable Growth	$1,189.52 - $6,828.42	$2,228.59
Multi-Stage	$973.18 - $1,066.55	$1,019.00
Blended Fair Value	$1,623.79
Current Price	$397.00
Upside	309.02%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.86%	0.00%	8.00	7.00	7.00	6.00	6.00	5.00	4.00	3.00	3.00	0.00
YoY Growth	-	-	14.29%	0.00%	16.67%	0.00%	20.00%	25.00%	33.33%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.36%	2.33%	2.26%	1.78%	1.98%	1.77%	1.78%	1.32%	1.34%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	72.09
(-) Cash Dividends Paid (M)	25.88
(=) Cash Retained (M)	46.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14.42	9.01	5.41
Cash Retained (M)	46.21	46.21	46.21
(-) Cash Required (M)	-14.42	-9.01	-5.41
(=) Excess Retained (M)	31.79	37.20	40.81
(/) Shares Outstanding (M)	2.07	2.07	2.07
(=) Excess Retained per Share	15.36	17.97	19.71
LTM Dividend per Share	12.50	12.50	12.50
(+) Excess Retained per Share	15.36	17.97	19.71
(=) Adjusted Dividend	27.86	30.47	32.21
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.99%	4.99%	5.99%
Fair Value	$1,189.52	$2,228.59	$6,828.42
Upside / Downside	199.63%	461.36%	1,620.01%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	72.09	75.68	79.46	83.42	87.59	91.96	94.72
Payout Ratio	35.89%	46.72%	57.54%	68.36%	79.18%	90.00%	92.50%
Projected Dividends (M)	25.88	35.36	45.72	57.03	69.35	82.76	87.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.99%	4.99%	5.99%
Year 1 PV (M)	32.90	33.22	33.54
Year 2 PV (M)	39.60	40.36	41.14
Year 3 PV (M)	45.97	47.31	48.67
Year 4 PV (M)	52.03	54.06	56.15
Year 5 PV (M)	57.79	60.62	63.56
PV of Terminal Value (M)	1,786.20	1,873.75	1,964.70
Equity Value (M)	2,014.49	2,109.32	2,207.76
Shares Outstanding (M)	2.07	2.07	2.07
Fair Value	$973.18	$1,019.00	$1,066.55
Upside / Downside	145.13%	156.67%	168.65%

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

Analysis Mode

Ticker

Industry

Sector

Plazza AG (0R8X.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener