DDM Analysis: KEMIRA.HE

Valuation Snapshot

Stable Growth	$23.05 - $44.81	$31.70
Multi-Stage	$36.73 - $40.33	$38.50
Blended Fair Value	$35.10
Current Price	$19.67
Upside	78.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.29%	1.99%	0.67	0.61	0.57	0.61	0.55	0.52	0.56	0.56	0.56	0.56
YoY Growth	-	-	9.98%	7.09%	-6.72%	11.20%	5.93%	-7.33%	0.46%	0.46%	-0.12%	0.70%
Dividend Yield	-	-	3.36%	3.50%	3.53%	5.17%	4.22%	5.90%	5.01%	5.38%	4.84%	5.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	224.60
(-) Cash Dividends Paid (M)	112.00
(=) Cash Retained (M)	112.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	44.92	28.08	16.85
Cash Retained (M)	112.60	112.60	112.60
(-) Cash Required (M)	-44.92	-28.08	-16.85
(=) Excess Retained (M)	67.68	84.53	95.76
(/) Shares Outstanding (M)	155.30	155.30	155.30
(=) Excess Retained per Share	0.44	0.54	0.62
LTM Dividend per Share	0.72	0.72	0.72
(+) Excess Retained per Share	0.44	0.54	0.62
(=) Adjusted Dividend	1.16	1.27	1.34
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	1.27%	2.27%	3.27%
Fair Value	$23.05	$31.70	$44.81
Upside / Downside	17.19%	61.14%	127.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	224.60	229.70	234.92	240.25	245.71	251.29	258.83
Payout Ratio	49.87%	57.89%	65.92%	73.95%	81.97%	90.00%	92.50%
Projected Dividends (M)	112.00	132.98	154.86	177.66	201.42	226.16	239.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	1.27%	2.27%	3.27%
Year 1 PV (M)	123.81	125.04	126.26
Year 2 PV (M)	134.24	136.91	139.60
Year 3 PV (M)	143.39	147.68	152.05
Year 4 PV (M)	151.36	157.43	163.67
Year 5 PV (M)	158.24	166.21	174.49
PV of Terminal Value (M)	4,993.72	5,245.19	5,506.69
Equity Value (M)	5,704.76	5,978.44	6,262.76
Shares Outstanding (M)	155.30	155.30	155.30
Fair Value	$36.73	$38.50	$40.33
Upside / Downside	86.75%	95.71%	105.02%

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

Kemira Oyj (KEMIRA.HE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener