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 28 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ORA	Ormat Technologies, Inc.	0.42%	$0.48	21.81%
VLTO	Veralto Corporation	0.42%	$0.42	11.39%
CEG	Constellation Energy Corporation	0.41%	$1.52	17.38%
EXPE	Expedia Group, Inc.	0.41%	$1.15	10.88%
GE	GE Aerospace	0.40%	$1.29	17.08%
GEHCV	GE HealthCare Technologies Inc.	0.40%	$0.23	5.05%
ATMU	Atmus Filtration Technologies Inc.	0.39%	$0.20	8.42%
BMNR	Bitmine Immersion Technologies, Inc.	0.39%	$0.12	0.85%
CHDN	Churchill Downs Incorporated	0.39%	$0.43	7.61%
PLPC	Preformed Line Products Company	0.39%	$0.83	11.03%
AAPL	Apple Inc.	0.38%	$1.03	13.77%
AMOT	Allied Motion Technologies Inc.	0.38%	$0.12	21.85%
CASY	Casey's General Stores, Inc.	0.38%	$2.09	12.85%
EA	Electronic Arts Inc.	0.38%	$0.77	21.92%
LOB	Live Oak Bancshares, Inc.	0.37%	$0.13	8.44%
PCG-PA	Pacific Gas and Electric Company	0.37%	$0.08	6.94%
CTS	CTS Corporation	0.36%	$0.16	8.09%
GVA	Granite Construction Incorporated	0.36%	$0.43	12.45%
LCORX	Leuthold Core Investment Fund	0.36%	$0.08	4.98%
LCRIX	Leuthold Core Investment Fund Class Institutional	0.36%	$0.08	4.98%
UHAL	U-Haul Holding Company	0.36%	$0.18	17.87%
BOX	Box, Inc.	0.35%	$0.10	6.61%
HCC	Warrior Met Coal, Inc.	0.35%	$0.31	47.04%
MCK	McKesson Corporation	0.35%	$2.91	8.98%
CSWI	CSW Industrials, Inc.	0.34%	$1.02	11.93%
MOG-A	Moog Inc.	0.34%	$0.85	11.59%
SRBK	SR Bancorp, Inc. Common stock	0.34%	$0.05	9.61%
VHAQ-UN	Viveon Health Acquisition Corp.	0.34%	$0.04	17.38%
WWD	Woodward, Inc.	0.34%	$1.05	14.70%
AGX	Argan, Inc.	0.33%	$1.08	12.72%
PJT	PJT Partners Inc.	0.33%	$0.56	13.70%
REGN	Regeneron Pharmaceuticals, Inc.	0.33%	$2.59	6.06%
LPLA	LPL Financial Holdings Inc.	0.32%	$1.16	11.15%
META	Meta Platforms, Inc.	0.31%	$2.04	8.98%
ESAB	ESAB Corporation	0.30%	$0.34	8.52%
POWL	Powell Industries, Inc.	0.30%	$1.05	7.31%
VC	Visteon Corporation	0.30%	$0.29	2.59%
WST	West Pharmaceutical Services, Inc.	0.30%	$0.83	12.34%
CASH	Pathward Financial, Inc.	0.29%	$0.21	2.52%
NGS	Natural Gas Services Group, Inc.	0.29%	$0.10	6.71%
PLUS	ePlus inc.	0.29%	$0.25	5.41%
RVTY	Revvity, Inc.	0.29%	$0.28	14.01%
TMO	Thermo Fisher Scientific Inc.	0.28%	$1.65	9.48%
MRVL	Marvell Technology, Inc.	0.27%	$0.24	8.33%
VNT	Vontier Corporation	0.27%	$0.10	3.64%
DBRG	DigitalBridge Group, Inc.	0.26%	$0.04	9.84%
FOUR	Shift4 Payments, Inc.	0.26%	$0.16	7.44%
GOOG	Alphabet Inc.	0.26%	$0.82	8.01%
TPB	Turning Point Brands, Inc.	0.26%	$0.29	10.22%
USB-PA	U.S. Bancorp PERP PFD SER A	0.26%	$2.02	43.68%

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