Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

Sonova Holding AG (0QPY.L)

Company Dividend Discount ModelIndustry: Medical - DevicesSector: Healthcare

Valuation Snapshot

Stable Growth$517.39 - $1,731.64$845.08
Multi-Stage$401.85 - $439.45$420.30
Blended Fair Value$632.69
Current Price$256.50
Upside146.66%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS6.56%7.22%4.294.584.483.370.003.122.842.512.292.28
YoY Growth---6.53%2.43%32.74%100,700.00%-99.89%9.84%13.01%9.53%0.84%6.59%
Dividend Yield--1.67%1.80%1.67%0.87%0.00%1.80%1.45%1.67%1.66%1.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,141.50
(-) Cash Dividends Paid (M)530.30
(=) Cash Retained (M)611.20
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)228.30142.6985.61
Cash Retained (M)611.20611.20611.20
(-) Cash Required (M)-228.30-142.69-85.61
(=) Excess Retained (M)382.90468.51525.59
(/) Shares Outstanding (M)59.7859.7859.78
(=) Excess Retained per Share6.407.848.79
LTM Dividend per Share8.878.878.87
(+) Excess Retained per Share6.407.848.79
(=) Adjusted Dividend15.2716.7117.66
WACC / Discount Rate7.64%7.64%7.64%
Growth Rate4.56%5.56%6.56%
Fair Value$517.39$845.08$1,731.64
Upside / Downside101.71%229.47%575.10%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,141.501,204.931,271.881,342.551,417.151,495.901,540.77
Payout Ratio46.46%55.17%63.87%72.58%81.29%90.00%92.50%
Projected Dividends (M)530.30664.70812.40974.461,152.021,346.311,425.21

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.64%7.64%7.64%
Growth Rate4.56%5.56%6.56%
Year 1 PV (M)611.65617.50623.35
Year 2 PV (M)687.90701.12714.47
Year 3 PV (M)759.28781.27803.69
Year 4 PV (M)825.99858.05891.03
Year 5 PV (M)888.26931.55976.52
PV of Terminal Value (M)20,250.9321,238.0622,263.30
Equity Value (M)24,024.0125,127.5626,272.37
Shares Outstanding (M)59.7859.7859.78
Fair Value$401.85$420.30$439.45
Upside / Downside56.66%63.86%71.33%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%