DDM Analysis: SKMO.ST

Valuation Snapshot

Stable Growth	$35.34 - $102.54	$55.51
Multi-Stage	$41.52 - $45.45	$43.45
Blended Fair Value	$49.48
Current Price	$63.60
Upside	-22.21%
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	4.94%	0.00%	1.40	1.40	1.40	1.20	1.10	1.10	1.10	1.10	1.10	2.60
YoY Growth	-	-	0.00%	0.00%	16.67%	9.09%	0.00%	0.00%	0.00%	0.00%	-57.69%	85.71%
Dividend Yield	-	-	2.72%	2.69%	1.42%	1.15%	2.00%	2.62%	2.76%	2.62%	2.90%	6.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15.90
(-) Cash Dividends Paid (M)	15.40
(=) Cash Retained (M)	0.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3.18	1.99	1.19
Cash Retained (M)	0.50	0.50	0.50
(-) Cash Required (M)	-3.18	-1.99	-1.19
(=) Excess Retained (M)	-2.68	-1.49	-0.69
(/) Shares Outstanding (M)	11.00	11.00	11.00
(=) Excess Retained per Share	-0.24	-0.14	-0.06
LTM Dividend per Share	1.40	1.40	1.40
(+) Excess Retained per Share	-0.24	-0.14	-0.06
(=) Adjusted Dividend	1.16	1.26	1.34
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	2.94%	3.94%	4.94%
Fair Value	$35.34	$55.51	$102.54
Upside / Downside	-44.43%	-12.72%	61.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15.90	16.53	17.18	17.86	18.56	19.29	19.87
Payout Ratio	96.86%	95.48%	94.11%	92.74%	91.37%	90.00%	92.50%
Projected Dividends (M)	15.40	15.78	16.17	16.56	16.96	17.36	18.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	2.94%	3.94%	4.94%
Year 1 PV (M)	14.70	14.84	14.99
Year 2 PV (M)	14.03	14.30	14.58
Year 3 PV (M)	13.39	13.78	14.18
Year 4 PV (M)	12.77	13.28	13.79
Year 5 PV (M)	12.18	12.79	13.41
PV of Terminal Value (M)	389.63	408.93	428.98
Equity Value (M)	456.70	477.92	499.94
Shares Outstanding (M)	11.00	11.00	11.00
Fair Value	$41.52	$43.45	$45.45
Upside / Downside	-34.72%	-31.69%	-28.54%

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

Skåne-möllan AB (publ) (SKMO.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener