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

Ticker

Industry

Sector

FM Mattsson Mora Group AB (publ) (FMM-B.ST)

Company Dividend Discount ModelIndustry: ConstructionSector: Industrials

Valuation Snapshot

Stable Growth$168.37 - $511.63$479.47
Multi-Stage$72.77 - $79.50$76.07
Blended Fair Value$277.77
Current Price$60.40
Upside359.88%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS21.27%11.91%2.502.502.501.501.150.950.950.952.160.81
YoY Growth--0.02%0.00%66.67%30.57%20.51%0.00%0.00%-55.95%166.67%0.00%
Dividend Yield--5.00%4.75%4.39%1.95%1.73%3.75%3.57%3.54%6.91%2.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)108.90
(-) Cash Dividends Paid (M)95.20
(=) Cash Retained (M)13.70
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)21.7813.618.17
Cash Retained (M)13.7013.7013.70
(-) Cash Required (M)-21.78-13.61-8.17
(=) Excess Retained (M)-8.080.095.53
(/) Shares Outstanding (M)42.3142.3142.31
(=) Excess Retained per Share-0.190.000.13
LTM Dividend per Share2.252.252.25
(+) Excess Retained per Share-0.190.000.13
(=) Adjusted Dividend2.062.252.38
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate5.45%6.45%7.45%
Fair Value$168.37$479.47$511.63
Upside / Downside178.76%693.82%747.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)108.90115.92123.40131.35139.83148.84153.31
Payout Ratio87.42%87.94%88.45%88.97%89.48%90.00%92.50%
Projected Dividends (M)95.20101.94109.15116.86125.12133.96141.81

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.74%6.74%6.74%
Growth Rate5.45%6.45%7.45%
Year 1 PV (M)94.6195.5096.40
Year 2 PV (M)94.0195.8097.61
Year 3 PV (M)93.4296.1098.83
Year 4 PV (M)92.8296.39100.07
Year 5 PV (M)92.2396.69101.32
PV of Terminal Value (M)2,611.972,738.192,869.24
Equity Value (M)3,079.053,218.683,363.47
Shares Outstanding (M)42.3142.3142.31
Fair Value$72.77$76.07$79.50
Upside / Downside20.48%25.95%31.61%

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%