DDM Analysis: ELOS-B.ST

Valuation Snapshot

Stable Growth	$131.43 - $275.55	$185.81
Multi-Stage	$96.72 - $105.67	$101.12
Blended Fair Value	$143.46
Current Price	$213.00
Upside	-32.65%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	0.00%	0.00%	0.00	1.57	0.00	1.04	0.00	1.02	0.78	2.35	1.57	0.78
YoY Growth	-	-	-100.00%	0.00%	-100.00%	0.00%	-100.00%	30.00%	-66.67%	50.00%	100.00%	-33.33%
Dividend Yield	-	-	0.00%	0.53%	0.00%	1.50%	0.00%	1.48%	0.93%	2.47%	1.78%	1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	54.95
(-) Cash Dividends Paid (M)	8.10
(=) Cash Retained (M)	46.85

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.99	6.87	4.12
Cash Retained (M)	46.85	46.85	46.85
(-) Cash Required (M)	-10.99	-6.87	-4.12
(=) Excess Retained (M)	35.86	39.98	42.73
(/) Shares Outstanding (M)	7.72	7.72	7.72
(=) Excess Retained per Share	4.64	5.18	5.53
LTM Dividend per Share	1.05	1.05	1.05
(+) Excess Retained per Share	4.64	5.18	5.53
(=) Adjusted Dividend	5.69	6.22	6.58
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	5.43%	6.43%	7.43%
Fair Value	$131.43	$185.81	$275.55
Upside / Downside	-38.30%	-12.77%	29.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	54.95	58.49	62.25	66.25	70.52	75.05	77.31
Payout Ratio	14.74%	29.79%	44.84%	59.90%	74.95%	90.00%	92.50%
Projected Dividends (M)	8.10	17.42	27.92	39.68	52.85	67.55	71.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	5.43%	6.43%	7.43%
Year 1 PV (M)	15.69	15.84	15.99
Year 2 PV (M)	22.64	23.07	23.51
Year 3 PV (M)	28.98	29.82	30.66
Year 4 PV (M)	34.76	36.10	37.47
Year 5 PV (M)	40.01	41.94	43.95
PV of Terminal Value (M)	605.06	634.30	664.67
Equity Value (M)	747.14	781.07	816.25
Shares Outstanding (M)	7.72	7.72	7.72
Fair Value	$96.72	$101.12	$105.67
Upside / Downside	-54.59%	-52.53%	-50.39%

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

Elos Medtech AB (publ) (ELOS-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener