DDM Analysis: BORG.ST

Valuation Snapshot

Stable Growth	$139.33 - $678.03	$298.36
Multi-Stage	$100.88 - $110.52	$105.61
Blended Fair Value	$201.98
Current Price	$60.50
Upside	233.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.45%	7.18%	3.00	2.00	2.50	1.50	0.00	2.00	2.00	2.00	2.00	1.50
YoY Growth	-	-	50.00%	-20.00%	66.66%	0.00%	-100.00%	0.00%	0.00%	0.00%	33.33%	0.00%
Dividend Yield	-	-	5.75%	3.85%	6.68%	3.09%	0.00%	18.55%	7.94%	8.18%	5.42%	4.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	86.73
(-) Cash Dividends Paid (M)	37.72
(=) Cash Retained (M)	49.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17.35	10.84	6.50
Cash Retained (M)	49.01	49.01	49.01
(-) Cash Required (M)	-17.35	-10.84	-6.50
(=) Excess Retained (M)	31.66	38.17	42.50
(/) Shares Outstanding (M)	25.15	25.15	25.15
(=) Excess Retained per Share	1.26	1.52	1.69
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	1.26	1.52	1.69
(=) Adjusted Dividend	2.76	3.02	3.19
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.27%	5.27%	6.27%
Fair Value	$139.33	$298.36	$678.03
Upside / Downside	130.30%	393.16%	1,020.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	86.73	91.30	96.11	101.18	106.51	112.12	115.49
Payout Ratio	43.49%	52.80%	62.10%	71.40%	80.70%	90.00%	92.50%
Projected Dividends (M)	37.72	48.20	59.68	72.24	85.95	100.91	106.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.27%	5.27%	6.27%
Year 1 PV (M)	44.90	45.33	45.76
Year 2 PV (M)	51.79	52.78	53.79
Year 3 PV (M)	58.39	60.08	61.81
Year 4 PV (M)	64.71	67.23	69.82
Year 5 PV (M)	70.77	74.23	77.82
PV of Terminal Value (M)	2,246.44	2,356.25	2,470.31
Equity Value (M)	2,536.99	2,655.90	2,779.31
Shares Outstanding (M)	25.15	25.15	25.15
Fair Value	$100.88	$105.61	$110.52
Upside / Downside	66.75%	74.56%	82.67%

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

Björn Borg AB (publ) (BORG.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener