DDM Analysis: ORIA.PA

Valuation Snapshot

Stable Growth	$355.69 - $653.66	$478.66
Multi-Stage	$589.99 - $648.42	$618.64
Blended Fair Value	$548.65
Current Price	$173.00
Upside	217.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.67%	20.82%	3.30	2.75	2.51	0.06	0.05	1.90	1.73	1.70	0.63	0.55
YoY Growth	-	-	20.00%	9.68%	4,192.91%	17.50%	-97.38%	10.00%	1.58%	170.42%	15.00%	9.82%
Dividend Yield	-	-	1.86%	1.48%	1.33%	0.03%	0.03%	1.00%	0.91%	0.96%	0.53%	0.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	59.40
(-) Cash Dividends Paid (M)	16.80
(=) Cash Retained (M)	42.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11.88	7.43	4.46
Cash Retained (M)	42.60	42.60	42.60
(-) Cash Required (M)	-11.88	-7.43	-4.46
(=) Excess Retained (M)	30.72	35.18	38.15
(/) Shares Outstanding (M)	2.41	2.41	2.41
(=) Excess Retained per Share	12.73	14.57	15.80
LTM Dividend per Share	6.96	6.96	6.96
(+) Excess Retained per Share	12.73	14.57	15.80
(=) Adjusted Dividend	19.69	21.53	22.76
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	0.84%	1.84%	2.84%
Fair Value	$355.69	$478.66	$653.66
Upside / Downside	105.60%	176.68%	277.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	59.40	60.50	61.61	62.75	63.91	65.09	67.04
Payout Ratio	28.28%	40.62%	52.97%	65.31%	77.66%	90.00%	92.50%
Projected Dividends (M)	16.80	24.58	32.64	40.98	49.63	58.58	62.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	0.84%	1.84%	2.84%
Year 1 PV (M)	22.87	23.09	23.32
Year 2 PV (M)	28.25	28.81	29.38
Year 3 PV (M)	33.01	34.00	35.01
Year 4 PV (M)	37.19	38.68	40.23
Year 5 PV (M)	40.84	42.90	45.05
PV of Terminal Value (M)	1,262.07	1,325.90	1,392.29
Equity Value (M)	1,424.22	1,493.40	1,565.28
Shares Outstanding (M)	2.41	2.41	2.41
Fair Value	$589.99	$618.64	$648.42
Upside / Downside	241.03%	257.60%	274.81%

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

Fiducial Real Estate S.A. (ORIA.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener