Definitive Analysis
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

Thule Group AB (publ) (THULE.ST)

Company Dividend Discount ModelIndustry: LeisureSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$428.74 - $1,939.71$988.13
Multi-Stage$272.32 - $297.60$284.73
Blended Fair Value$636.43
Current Price$230.60
Upside175.99%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.79%0.00%9.349.0012.6515.090.006.735.7610.362.351.86
YoY Growth--3.83%-28.84%-16.16%0.00%-100.00%16.80%-44.38%339.92%26.50%0.00%
Dividend Yield--3.24%2.86%4.97%4.02%0.00%3.89%2.78%5.74%1.57%1.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,055.00
(-) Cash Dividends Paid (M)950.00
(=) Cash Retained (M)105.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)211.00131.8879.13
Cash Retained (M)105.00105.00105.00
(-) Cash Required (M)-211.00-131.88-79.13
(=) Excess Retained (M)-106.00-26.8825.88
(/) Shares Outstanding (M)107.45107.45107.45
(=) Excess Retained per Share-0.99-0.250.24
LTM Dividend per Share8.848.848.84
(+) Excess Retained per Share-0.99-0.250.24
(=) Adjusted Dividend7.858.599.08
WACC / Discount Rate6.71%6.71%6.71%
Growth Rate4.79%5.79%6.79%
Fair Value$428.74$988.13$1,939.71
Upside / Downside85.93%328.50%741.16%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,055.001,116.051,180.641,248.971,321.251,397.711,439.64
Payout Ratio90.05%90.04%90.03%90.02%90.01%90.00%92.50%
Projected Dividends (M)950.001,004.871,062.911,124.311,189.251,257.941,331.67

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.71%6.71%6.71%
Growth Rate4.79%5.79%6.79%
Year 1 PV (M)932.81941.71950.61
Year 2 PV (M)915.93933.50951.23
Year 3 PV (M)899.36925.35951.84
Year 4 PV (M)883.09917.28952.46
Year 5 PV (M)867.11909.28953.08
PV of Terminal Value (M)24,762.5225,966.8527,217.58
Equity Value (M)29,260.8130,593.9731,976.81
Shares Outstanding (M)107.45107.45107.45
Fair Value$272.32$284.73$297.60
Upside / Downside18.09%23.47%29.05%

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%