DDM Analysis: ORNAV.HE

Valuation Snapshot

Stable Growth	$45.27 - $106.03	$66.52
Multi-Stage	$61.34 - $67.23	$64.23
Blended Fair Value	$65.37
Current Price	$65.15
Upside	0.34%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.54%	2.61%	1.62	1.60	1.50	1.50	1.50	1.50	1.45	1.55	1.31	1.30
YoY Growth	-	-	1.38%	6.49%	0.00%	0.05%	-0.05%	3.58%	-6.47%	18.74%	0.16%	4.03%
Dividend Yield	-	-	2.96%	4.76%	3.65%	3.65%	4.40%	4.03%	4.26%	6.24%	2.67%	4.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	313.20
(-) Cash Dividends Paid (M)	229.60
(=) Cash Retained (M)	83.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	62.64	39.15	23.49
Cash Retained (M)	83.60	83.60	83.60
(-) Cash Required (M)	-62.64	-39.15	-23.49
(=) Excess Retained (M)	20.96	44.45	60.11
(/) Shares Outstanding (M)	140.56	140.56	140.56
(=) Excess Retained per Share	0.15	0.32	0.43
LTM Dividend per Share	1.63	1.63	1.63
(+) Excess Retained per Share	0.15	0.32	0.43
(=) Adjusted Dividend	1.78	1.95	2.06
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	2.27%	3.27%	4.27%
Fair Value	$45.27	$66.52	$106.03
Upside / Downside	-30.51%	2.10%	62.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	313.20	323.44	334.02	344.94	356.22	367.87	378.91
Payout Ratio	73.31%	76.65%	79.98%	83.32%	86.66%	90.00%	92.50%
Projected Dividends (M)	229.60	247.91	267.16	287.42	308.71	331.09	350.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.30%	6.30%	6.30%
Growth Rate	2.27%	3.27%	4.27%
Year 1 PV (M)	230.96	233.22	235.48
Year 2 PV (M)	231.89	236.45	241.05
Year 3 PV (M)	232.42	239.30	246.32
Year 4 PV (M)	232.57	241.80	251.31
Year 5 PV (M)	232.38	243.97	256.01
PV of Terminal Value (M)	7,461.27	7,833.26	8,219.94
Equity Value (M)	8,621.50	9,028.00	9,450.10
Shares Outstanding (M)	140.56	140.56	140.56
Fair Value	$61.34	$64.23	$67.23
Upside / Downside	-5.85%	-1.41%	3.20%

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

Orion Oyj (ORNAV.HE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener