DDM Analysis: SLIGR.AS

Valuation Snapshot

Stable Growth	$6.69 - $10.95	$8.59
Multi-Stage	$14.48 - $15.89	$15.17
Blended Fair Value	$11.88
Current Price	$14.42
Upside	-17.60%
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	-26.83%	-14.60%	0.25	0.47	0.25	0.00	0.00	1.21	7.74	1.15	1.07	0.94
YoY Growth	-	-	-45.83%	84.62%	0.00%	0.00%	-100.00%	-84.38%	572.88%	7.27%	14.58%	-23.81%
Dividend Yield	-	-	2.28%	2.95%	1.56%	0.00%	0.00%	5.04%	22.25%	2.86%	3.24%	2.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	31.00
(-) Cash Dividends Paid (M)	31.00
(=) Cash Retained (M)	0.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6.20	3.88	2.33
Cash Retained (M)	0.00	0.00	0.00
(-) Cash Required (M)	-6.20	-3.88	-2.33
(=) Excess Retained (M)	-6.20	-3.88	-2.33
(/) Shares Outstanding (M)	51.27	51.27	51.27
(=) Excess Retained per Share	-0.12	-0.08	-0.05
LTM Dividend per Share	0.60	0.60	0.60
(+) Excess Retained per Share	-0.12	-0.08	-0.05
(=) Adjusted Dividend	0.48	0.53	0.56
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-0.83%	0.17%	1.17%
Fair Value	$6.69	$8.59	$10.95
Upside / Downside	-53.60%	-40.43%	-24.09%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	31.00	31.05	31.11	31.16	31.21	31.27	32.21
Payout Ratio	100.00%	98.00%	96.00%	94.00%	92.00%	90.00%	92.50%
Projected Dividends (M)	31.00	30.43	29.86	29.29	28.72	28.14	29.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-0.83%	0.17%	1.17%
Year 1 PV (M)	28.33	28.62	28.90
Year 2 PV (M)	25.88	26.41	26.94
Year 3 PV (M)	23.63	24.36	25.09
Year 4 PV (M)	21.57	22.46	23.37
Year 5 PV (M)	19.68	20.69	21.75
PV of Terminal Value (M)	623.44	655.51	688.89
Equity Value (M)	742.54	778.04	814.94
Shares Outstanding (M)	51.27	51.27	51.27
Fair Value	$14.48	$15.17	$15.89
Upside / Downside	0.43%	5.23%	10.22%

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

Sligro Food Group N.V. (SLIGR.AS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener