DDM Analysis: HOLN.SW

Valuation Snapshot

Stable Growth	$447.48 - $875.96	$616.93
Multi-Stage	$694.73 - $763.86	$728.63
Blended Fair Value	$672.78
Current Price	$58.90
Upside	1,042.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	37.28%	13.99%	2.83	2.55	2.40	2.20	2.20	0.58	2.15	2.18	1.64	0.76
YoY Growth	-	-	11.03%	6.32%	8.84%	-0.16%	280.12%	-72.99%	-1.65%	33.33%	114.39%	0.00%
Dividend Yield	-	-	2.99%	3.17%	4.07%	4.86%	3.97%	1.64%	4.27%	4.17%	2.77%	1.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,419.00
(-) Cash Dividends Paid (M)	1,714.00
(=) Cash Retained (M)	13,705.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,083.80	1,927.38	1,156.43
Cash Retained (M)	13,705.00	13,705.00	13,705.00
(-) Cash Required (M)	-3,083.80	-1,927.38	-1,156.43
(=) Excess Retained (M)	10,621.20	11,777.63	12,548.58
(/) Shares Outstanding (M)	555.17	555.17	555.17
(=) Excess Retained per Share	19.13	21.21	22.60
LTM Dividend per Share	3.09	3.09	3.09
(+) Excess Retained per Share	19.13	21.21	22.60
(=) Adjusted Dividend	22.22	24.30	25.69
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	1.29%	2.29%	3.29%
Fair Value	$447.48	$616.93	$875.96
Upside / Downside	659.72%	947.41%	1,387.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,419.00	15,771.64	16,132.34	16,501.30	16,878.69	17,264.71	17,782.65
Payout Ratio	11.12%	26.89%	42.67%	58.45%	74.22%	90.00%	92.50%
Projected Dividends (M)	1,714.00	4,241.45	6,883.62	9,644.42	12,527.91	15,538.24	16,448.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	1.29%	2.29%	3.29%
Year 1 PV (M)	3,950.47	3,989.47	4,028.47
Year 2 PV (M)	5,971.51	6,090.00	6,209.66
Year 3 PV (M)	7,792.50	8,025.59	8,263.29
Year 4 PV (M)	9,427.85	9,805.72	10,194.84
Year 5 PV (M)	10,891.04	11,439.40	12,009.62
PV of Terminal Value (M)	347,660.99	365,165.40	383,367.88
Equity Value (M)	385,694.36	404,515.58	424,073.76
Shares Outstanding (M)	555.17	555.17	555.17
Fair Value	$694.73	$728.63	$763.86
Upside / Downside	1,079.50%	1,137.06%	1,196.87%

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

Ticker

Industry

Sector

Holcim Ltd (HOLN.SW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener