Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Nordic Paper Holding AB (publ) (NPAPER.ST)

Company Dividend Discount ModelIndustry: Paper, Lumber & Forest ProductsSector: Basic Materials

Valuation Snapshot

Stable Growth$68.57 - $117.80$89.84
Multi-Stage$292.06 - $322.72$307.08
Blended Fair Value$198.46
Current Price$66.95
Upside196.43%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR20242023202220212020201920182017
DPS0.00%0.00%3.984.621.991.9914.110.000.001.490.000.00
YoY Growth---13.83%132.09%0.00%-85.89%0.00%0.00%-100.00%0.00%0.00%0.00%
Dividend Yield--8.41%8.60%4.44%5.89%29.31%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)376.00
(-) Cash Dividends Paid (M)4.80
(=) Cash Retained (M)371.20
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)75.2047.0028.20
Cash Retained (M)371.20371.20371.20
(-) Cash Required (M)-75.20-47.00-28.20
(=) Excess Retained (M)296.00324.20343.00
(/) Shares Outstanding (M)67.3167.3167.31
(=) Excess Retained per Share4.404.825.10
LTM Dividend per Share0.070.070.07
(+) Excess Retained per Share4.404.825.10
(=) Adjusted Dividend4.474.895.17
WACC / Discount Rate4.39%4.39%4.39%
Growth Rate-2.00%-1.00%0.00%
Fair Value$68.57$89.84$117.80
Upside / Downside2.43%34.18%75.95%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)376.00372.24368.52364.83361.18357.57368.30
Payout Ratio1.28%19.02%36.77%54.51%72.26%90.00%92.50%
Projected Dividends (M)4.8070.80135.49198.87260.97321.82340.68

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate4.39%4.39%4.39%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)67.1467.8368.51
Year 2 PV (M)121.84124.34126.87
Year 3 PV (M)169.59174.84180.19
Year 4 PV (M)211.05219.80228.81
Year 5 PV (M)246.80259.65273.03
PV of Terminal Value (M)18,841.5219,822.6420,844.21
Equity Value (M)19,657.9420,669.0921,721.62
Shares Outstanding (M)67.3167.3167.31
Fair Value$292.06$307.08$322.72
Upside / Downside336.23%358.67%382.03%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%