DDM Analysis: TIV.CO

Valuation Snapshot

Stable Growth	$263.26 - $465.57	$348.91
Multi-Stage	$295.11 - $323.14	$308.86
Blended Fair Value	$328.89
Current Price	$614.00
Upside	-46.43%
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	-1.76%	8.91%	3.77	2.84	0.00	0.00	0.00	4.12	3.42	3.28	1.92	1.94
YoY Growth	-	-	32.52%	0.00%	0.00%	0.00%	-100.00%	20.41%	4.26%	70.91%	-0.90%	20.65%
Dividend Yield	-	-	0.59%	0.39%	0.00%	0.00%	0.00%	0.63%	0.50%	0.50%	0.32%	0.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	110.20
(-) Cash Dividends Paid (M)	30.90
(=) Cash Retained (M)	79.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22.04	13.78	8.27
Cash Retained (M)	79.30	79.30	79.30
(-) Cash Required (M)	-22.04	-13.78	-8.27
(=) Excess Retained (M)	57.26	65.53	71.04
(/) Shares Outstanding (M)	5.73	5.73	5.73
(=) Excess Retained per Share	9.99	11.43	12.39
LTM Dividend per Share	5.39	5.39	5.39
(+) Excess Retained per Share	9.99	11.43	12.39
(=) Adjusted Dividend	15.38	16.82	17.78
WACC / Discount Rate	8.67%	8.67%	8.67%
Growth Rate	2.67%	3.67%	4.67%
Fair Value	$263.26	$348.91	$465.57
Upside / Downside	-57.12%	-43.17%	-24.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	110.20	114.25	118.44	122.79	127.30	131.97	135.93
Payout Ratio	28.04%	40.43%	52.82%	65.22%	77.61%	90.00%	92.50%
Projected Dividends (M)	30.90	46.19	62.57	80.08	98.79	118.77	125.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.67%	8.67%	8.67%
Growth Rate	2.67%	3.67%	4.67%
Year 1 PV (M)	42.10	42.51	42.92
Year 2 PV (M)	51.96	52.98	54.01
Year 3 PV (M)	60.61	62.40	64.22
Year 4 PV (M)	68.15	70.84	73.62
Year 5 PV (M)	74.67	78.38	82.23
PV of Terminal Value (M)	1,394.28	1,463.52	1,535.48
Equity Value (M)	1,691.77	1,770.63	1,852.47
Shares Outstanding (M)	5.73	5.73	5.73
Fair Value	$295.11	$308.86	$323.14
Upside / Downside	-51.94%	-49.70%	-47.37%

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

Tivoli A/S (TIV.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener