DDM Analysis: PFV.DE

Valuation Snapshot

Stable Growth	$133.92 - $627.24	$297.64
Multi-Stage	$92.07 - $100.63	$96.27
Blended Fair Value	$196.95
Current Price	$162.20
Upside	21.43%
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	6.55%	1.77%	3.16	0.11	4.08	1.60	1.25	2.30	2.00	3.60	3.20	2.65
YoY Growth	-	-	2,772.90%	-97.31%	155.00%	27.99%	-45.65%	15.00%	-44.45%	12.50%	20.76%	0.00%
Dividend Yield	-	-	2.03%	0.07%	2.63%	0.92%	0.81%	1.76%	1.40%	2.85%	2.71%	2.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	31.40
(-) Cash Dividends Paid (M)	31.17
(=) Cash Retained (M)	0.23

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6.28	3.92	2.35
Cash Retained (M)	0.23	0.23	0.23
(-) Cash Required (M)	-6.28	-3.92	-2.35
(=) Excess Retained (M)	-6.05	-3.70	-2.13
(/) Shares Outstanding (M)	9.87	9.87	9.87
(=) Excess Retained per Share	-0.61	-0.37	-0.22
LTM Dividend per Share	3.16	3.16	3.16
(+) Excess Retained per Share	-0.61	-0.37	-0.22
(=) Adjusted Dividend	2.55	2.78	2.94
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.55%	5.55%	6.55%
Fair Value	$133.92	$297.64	$627.24
Upside / Downside	-17.44%	83.50%	286.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	31.40	33.14	34.98	36.92	38.97	41.14	42.37
Payout Ratio	99.27%	97.42%	95.56%	93.71%	91.85%	90.00%	92.50%
Projected Dividends (M)	31.17	32.29	33.43	34.60	35.80	37.02	39.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.55%	5.55%	6.55%
Year 1 PV (M)	30.02	30.31	30.59
Year 2 PV (M)	28.90	29.45	30.01
Year 3 PV (M)	27.81	28.61	29.43
Year 4 PV (M)	26.75	27.79	28.86
Year 5 PV (M)	25.72	26.97	28.28
PV of Terminal Value (M)	769.34	806.84	845.79
Equity Value (M)	908.53	949.97	992.96
Shares Outstanding (M)	9.87	9.87	9.87
Fair Value	$92.07	$96.27	$100.63
Upside / Downside	-43.24%	-40.65%	-37.96%

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

Pfeiffer Vacuum Technology AG (PFV.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener