DDM Analysis: 0GZV.IL

Valuation Snapshot

Stable Growth	$78.39 - $124.36	$99.34
Multi-Stage	$106.37 - $116.31	$111.25
Blended Fair Value	$105.29
Current Price	$202.50
Upside	-48.00%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	35.16%	2.14%	4.50	4.25	4.00	3.00	1.50	1.00	1.56	1.82	2.51	2.54
YoY Growth	-	-	5.96%	6.24%	33.41%	99.76%	50.37%	-35.85%	-14.34%	-27.74%	-0.87%	-30.41%
Dividend Yield	-	-	2.09%	2.04%	1.58%	0.80%	0.62%	0.52%	1.42%	1.91%	1.62%	1.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,054.00
(-) Cash Dividends Paid (M)	1,271.00
(=) Cash Retained (M)	783.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	410.80	256.75	154.05
Cash Retained (M)	783.00	783.00	783.00
(-) Cash Required (M)	-410.80	-256.75	-154.05
(=) Excess Retained (M)	372.20	526.25	628.95
(/) Shares Outstanding (M)	272.37	272.37	272.37
(=) Excess Retained per Share	1.37	1.93	2.31
LTM Dividend per Share	4.67	4.67	4.67
(+) Excess Retained per Share	1.37	1.93	2.31
(=) Adjusted Dividend	6.03	6.60	6.98
WACC / Discount Rate	9.00%	9.00%	9.00%
Growth Rate	1.21%	2.21%	3.21%
Fair Value	$78.39	$99.34	$124.36
Upside / Downside	-61.29%	-50.94%	-38.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,054.00	2,099.32	2,145.63	2,192.97	2,241.36	2,290.81	2,359.53
Payout Ratio	61.88%	67.50%	73.13%	78.75%	84.38%	90.00%	92.50%
Projected Dividends (M)	1,271.00	1,417.11	1,569.05	1,727.00	1,891.16	2,061.73	2,182.57

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.00%	9.00%	9.00%
Growth Rate	1.21%	2.21%	3.21%
Year 1 PV (M)	1,287.44	1,300.16	1,312.88
Year 2 PV (M)	1,295.04	1,320.75	1,346.72
Year 3 PV (M)	1,294.97	1,333.74	1,373.27
Year 4 PV (M)	1,288.30	1,339.98	1,393.20
Year 5 PV (M)	1,275.98	1,340.27	1,407.14
PV of Terminal Value (M)	22,530.58	23,665.89	24,846.52
Equity Value (M)	28,972.31	30,300.80	31,679.74
Shares Outstanding (M)	272.37	272.37	272.37
Fair Value	$106.37	$111.25	$116.31
Upside / Downside	-47.47%	-45.06%	-42.56%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Getinge AB (publ) (0GZV.IL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener