DDM Analysis: NDA.DE

Valuation Snapshot

Stable Growth	$146.78 - $243.01	$189.37
Multi-Stage	$148.74 - $162.78	$155.63
Blended Fair Value	$172.50
Current Price	$106.20
Upside	62.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.27%	3.56%	1.51	1.40	1.80	1.60	1.30	1.29	1.60	1.52	1.32	1.42
YoY Growth	-	-	7.86%	-22.13%	12.50%	23.08%	1.00%	-19.35%	4.70%	15.34%	-6.60%	32.87%
Dividend Yield	-	-	1.42%	1.83%	2.42%	2.10%	1.48%	2.02%	2.92%	3.57%	1.68%	2.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	539.00
(-) Cash Dividends Paid (M)	66.00
(=) Cash Retained (M)	473.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	107.80	67.38	40.43
Cash Retained (M)	473.00	473.00	473.00
(-) Cash Required (M)	-107.80	-67.38	-40.43
(=) Excess Retained (M)	365.20	405.63	432.58
(/) Shares Outstanding (M)	43.65	43.65	43.65
(=) Excess Retained per Share	8.37	9.29	9.91
LTM Dividend per Share	1.51	1.51	1.51
(+) Excess Retained per Share	8.37	9.29	9.91
(=) Adjusted Dividend	9.88	10.81	11.42
WACC / Discount Rate	10.09%	10.09%	10.09%
Growth Rate	3.15%	4.15%	5.15%
Fair Value	$146.78	$189.37	$243.01
Upside / Downside	38.21%	78.32%	128.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	539.00	561.38	584.69	608.96	634.25	660.58	680.40
Payout Ratio	12.24%	27.80%	43.35%	58.90%	74.45%	90.00%	92.50%
Projected Dividends (M)	66.00	156.04	253.44	358.67	472.19	594.52	629.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.09%	10.09%	10.09%
Growth Rate	3.15%	4.15%	5.15%
Year 1 PV (M)	140.37	141.73	143.09
Year 2 PV (M)	205.10	209.10	213.13
Year 3 PV (M)	261.11	268.78	276.59
Year 4 PV (M)	309.24	321.40	333.93
Year 5 PV (M)	350.26	367.57	385.55
PV of Terminal Value (M)	5,226.13	5,484.41	5,752.80
Equity Value (M)	6,492.20	6,792.98	7,105.10
Shares Outstanding (M)	43.65	43.65	43.65
Fair Value	$148.74	$155.63	$162.78
Upside / Downside	40.06%	46.55%	53.28%

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

Aurubis AG (NDA.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener