DDM Analysis: LLQ.SW

Valuation Snapshot

Stable Growth	$60.13 - $325.81	$117.51
Multi-Stage	$46.23 - $50.62	$48.38
Blended Fair Value	$82.94
Current Price	$38.11
Upside	117.64%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	10.96%	0.00%	0.50	0.38	0.00	0.00	0.36	0.29	0.08	0.04	0.00	0.00
YoY Growth	-	-	30.63%	0.00%	0.00%	-100.00%	22.73%	250.32%	93.73%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.30%	1.17%	0.00%	0.00%	1.01%	0.67%	0.18%	0.09%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12.20
(-) Cash Dividends Paid (M)	6.60
(=) Cash Retained (M)	5.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2.44	1.52	0.91
Cash Retained (M)	5.60	5.60	5.60
(-) Cash Required (M)	-2.44	-1.52	-0.91
(=) Excess Retained (M)	3.16	4.07	4.68
(/) Shares Outstanding (M)	7.36	7.36	7.36
(=) Excess Retained per Share	0.43	0.55	0.64
LTM Dividend per Share	0.90	0.90	0.90
(+) Excess Retained per Share	0.43	0.55	0.64
(=) Adjusted Dividend	1.33	1.45	1.53
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	4.21%	5.21%	6.21%
Fair Value	$60.13	$117.51	$325.81
Upside / Downside	57.77%	208.33%	754.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12.20	12.83	13.50	14.21	14.95	15.73	16.20
Payout Ratio	54.12%	61.30%	68.47%	75.65%	82.82%	90.00%	92.50%
Projected Dividends (M)	6.60	7.87	9.25	10.75	12.38	14.15	14.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	4.21%	5.21%	6.21%
Year 1 PV (M)	7.32	7.39	7.46
Year 2 PV (M)	8.00	8.15	8.31
Year 3 PV (M)	8.64	8.89	9.15
Year 4 PV (M)	9.26	9.62	9.99
Year 5 PV (M)	9.84	10.33	10.83
PV of Terminal Value (M)	297.03	311.56	326.65
Equity Value (M)	340.09	355.94	372.38
Shares Outstanding (M)	7.36	7.36	7.36
Fair Value	$46.23	$48.38	$50.62
Upside / Downside	21.30%	26.95%	32.82%

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

Lalique Group S.A. (LLQ.SW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener