DDM Analysis: COIC.ST

Valuation Snapshot

Stable Growth	$1,268.82 - $1,495.19	$1,401.07
Multi-Stage	$861.87 - $946.58	$903.43
Blended Fair Value	$1,152.25
Current Price	$180.20
Upside	539.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.53%	3.29%	4.05	3.79	3.55	3.28	4.37	3.95	3.79	3.57	3.39	3.23
YoY Growth	-	-	7.04%	6.77%	8.13%	-25.00%	10.81%	4.23%	5.97%	5.51%	4.96%	10.00%
Dividend Yield	-	-	2.11%	1.79%	1.73%	1.90%	4.51%	2.57%	2.58%	2.60%	3.68%	2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	285.00
(-) Cash Dividends Paid (M)	158.00
(=) Cash Retained (M)	127.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	57.00	35.63	21.38
Cash Retained (M)	127.00	127.00	127.00
(-) Cash Required (M)	-57.00	-35.63	-21.38
(=) Excess Retained (M)	70.00	91.38	105.63
(/) Shares Outstanding (M)	37.49	37.49	37.49
(=) Excess Retained per Share	1.87	2.44	2.82
LTM Dividend per Share	4.21	4.21	4.21
(+) Excess Retained per Share	1.87	2.44	2.82
(=) Adjusted Dividend	6.08	6.65	7.03
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	4.33%	5.33%	6.33%
Fair Value	$1,268.82	$1,401.07	$1,495.19
Upside / Downside	604.12%	677.51%	729.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	285.00	300.18	316.16	333.00	350.73	369.41	380.49
Payout Ratio	55.44%	62.35%	69.26%	76.18%	83.09%	90.00%	92.50%
Projected Dividends (M)	158.00	187.16	218.98	253.66	291.42	332.47	351.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	4.33%	5.33%	6.33%
Year 1 PV (M)	182.62	184.37	186.12
Year 2 PV (M)	208.49	212.51	216.56
Year 3 PV (M)	235.65	242.49	249.47
Year 4 PV (M)	264.16	274.43	285.00
Year 5 PV (M)	294.06	308.43	323.35
PV of Terminal Value (M)	31,129.63	32,650.46	34,230.15
Equity Value (M)	32,314.61	33,872.69	35,490.66
Shares Outstanding (M)	37.49	37.49	37.49
Fair Value	$861.87	$903.43	$946.58
Upside / Downside	378.29%	401.35%	425.29%

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

Concentric AB (publ) (COIC.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener