DDM Analysis: INH.DE

Valuation Snapshot

Stable Growth	$20.82 - $33.42	$26.52
Multi-Stage	$45.32 - $49.84	$47.54
Blended Fair Value	$37.03
Current Price	$22.80
Upside	62.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.33%	1.42%	1.23	0.85	1.12	0.85	0.77	1.45	1.45	1.31	1.16	1.16
YoY Growth	-	-	43.87%	-23.81%	31.25%	10.01%	-46.67%	0.00%	11.11%	12.50%	0.00%	9.09%
Dividend Yield	-	-	5.03%	3.20%	4.47%	3.16%	2.19%	6.14%	3.27%	2.30%	1.92%	2.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50.16
(-) Cash Dividends Paid (M)	29.88
(=) Cash Retained (M)	20.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.03	6.27	3.76
Cash Retained (M)	20.29	20.29	20.29
(-) Cash Required (M)	-10.03	-6.27	-3.76
(=) Excess Retained (M)	10.25	14.02	16.52
(/) Shares Outstanding (M)	25.26	25.26	25.26
(=) Excess Retained per Share	0.41	0.55	0.65
LTM Dividend per Share	1.18	1.18	1.18
(+) Excess Retained per Share	0.41	0.55	0.65
(=) Adjusted Dividend	1.59	1.74	1.84
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-1.20%	-0.20%	0.80%
Fair Value	$20.82	$26.52	$33.42
Upside / Downside	-8.70%	16.29%	46.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50.16	50.06	49.97	49.87	49.77	49.67	51.16
Payout Ratio	59.56%	65.65%	71.73%	77.82%	83.91%	90.00%	92.50%
Projected Dividends (M)	29.88	32.86	35.84	38.81	41.76	44.70	47.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-1.20%	-0.20%	0.80%
Year 1 PV (M)	30.59	30.90	31.21
Year 2 PV (M)	31.06	31.69	32.33
Year 3 PV (M)	31.31	32.27	33.25
Year 4 PV (M)	31.36	32.65	33.98
Year 5 PV (M)	31.25	32.87	34.55
PV of Terminal Value (M)	989.21	1,040.29	1,093.47
Equity Value (M)	1,144.79	1,200.68	1,258.79
Shares Outstanding (M)	25.26	25.26	25.26
Fair Value	$45.32	$47.54	$49.84
Upside / Downside	98.79%	108.50%	118.59%

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

Analysis Mode

Ticker

Industry

Sector

INDUS Holding AG (INH.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener