DDM Analysis: 0MT8.L

Valuation Snapshot

Stable Growth	$143.42 - $358.69	$215.31
Multi-Stage	$147.96 - $162.17	$154.94
Blended Fair Value	$185.12
Current Price	$63.00
Upside	193.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	52.65%	5.28%	1.80	0.20	0.20	0.22	0.30	0.22	0.60	0.22	0.22	1.88
YoY Growth	-	-	800.79%	0.00%	-9.07%	-25.78%	36.32%	-63.77%	175.98%	0.00%	-88.44%	74.58%
Dividend Yield	-	-	2.84%	0.40%	0.47%	0.44%	0.43%	0.25%	1.41%	0.28%	0.23%	3.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	120.88
(-) Cash Dividends Paid (M)	37.47
(=) Cash Retained (M)	83.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	24.18	15.11	9.07
Cash Retained (M)	83.41	83.41	83.41
(-) Cash Required (M)	-24.18	-15.11	-9.07
(=) Excess Retained (M)	59.23	68.30	74.34
(/) Shares Outstanding (M)	18.41	18.41	18.41
(=) Excess Retained per Share	3.22	3.71	4.04
LTM Dividend per Share	2.04	2.04	2.04
(+) Excess Retained per Share	3.22	3.71	4.04
(=) Adjusted Dividend	5.25	5.75	6.07
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	3.28%	4.28%	5.28%
Fair Value	$143.42	$215.31	$358.69
Upside / Downside	127.66%	241.76%	469.35%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	120.88	126.05	131.45	137.07	142.94	149.06	153.53
Payout Ratio	31.00%	42.80%	54.60%	66.40%	78.20%	90.00%	92.50%
Projected Dividends (M)	37.47	53.95	71.77	91.02	111.78	134.16	142.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	3.28%	4.28%	5.28%
Year 1 PV (M)	49.91	50.39	50.87
Year 2 PV (M)	61.42	62.61	63.82
Year 3 PV (M)	72.05	74.17	76.32
Year 4 PV (M)	81.86	85.08	88.39
Year 5 PV (M)	90.88	95.37	100.03
PV of Terminal Value (M)	2,367.71	2,484.58	2,606.02
Equity Value (M)	2,723.84	2,852.20	2,985.45
Shares Outstanding (M)	18.41	18.41	18.41
Fair Value	$147.96	$154.94	$162.17
Upside / Downside	134.86%	145.93%	157.42%

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

Drägerwerk AG & Co. KGaA (0MT8.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener