DDM Analysis: TREL-B.ST

Valuation Snapshot

Stable Growth	$2,636.26 - $3,107.56	$2,911.50
Multi-Stage	$1,677.64 - $1,845.39	$1,759.91
Blended Fair Value	$2,335.70
Current Price	$350.50
Upside	566.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.65%	6.26%	7.03	6.62	6.44	5.89	0.00	5.60	5.30	5.01	4.71	4.42
YoY Growth	-	-	6.10%	2.90%	9.30%	0.00%	-100.00%	5.57%	5.90%	6.27%	6.59%	15.44%
Dividend Yield	-	-	1.89%	1.74%	2.18%	2.69%	0.00%	5.21%	3.58%	2.39%	2.46%	2.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,693.00
(-) Cash Dividends Paid (M)	1,719.00
(=) Cash Retained (M)	1,974.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	738.60	461.63	276.98
Cash Retained (M)	1,974.00	1,974.00	1,974.00
(-) Cash Required (M)	-738.60	-461.63	-276.98
(=) Excess Retained (M)	1,235.40	1,512.38	1,697.03
(/) Shares Outstanding (M)	230.09	230.09	230.09
(=) Excess Retained per Share	5.37	6.57	7.38
LTM Dividend per Share	7.47	7.47	7.47
(+) Excess Retained per Share	5.37	6.57	7.38
(=) Adjusted Dividend	12.84	14.04	14.85
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	2.65%	3.65%	4.65%
Fair Value	$2,636.26	$2,911.50	$3,107.56
Upside / Downside	652.14%	730.67%	786.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,693.00	3,827.97	3,967.87	4,112.89	4,263.20	4,419.01	4,551.58
Payout Ratio	46.55%	55.24%	63.93%	72.62%	81.31%	90.00%	92.50%
Projected Dividends (M)	1,719.00	2,114.49	2,536.60	2,986.74	3,466.39	3,977.11	4,210.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	2.65%	3.65%	4.65%
Year 1 PV (M)	2,062.89	2,082.99	2,103.08
Year 2 PV (M)	2,414.31	2,461.57	2,509.30
Year 3 PV (M)	2,773.37	2,855.21	2,938.65
Year 4 PV (M)	3,140.21	3,264.37	3,392.17
Year 5 PV (M)	3,514.95	3,689.52	3,870.96
PV of Terminal Value (M)	372,096.19	390,576.42	409,783.73
Equity Value (M)	386,001.91	404,930.08	424,597.88
Shares Outstanding (M)	230.09	230.09	230.09
Fair Value	$1,677.64	$1,759.91	$1,845.39
Upside / Downside	378.64%	402.11%	426.50%

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

Trelleborg AB (publ) (TREL-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener