DDM Analysis: HOLM-A.ST

Valuation Snapshot

Stable Growth	$1,905.24 - $3,563.89	$3,339.46
Multi-Stage	$970.26 - $1,064.40	$1,016.45
Blended Fair Value	$2,177.95
Current Price	$357.40
Upside	509.39%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.06%	9.25%	11.64	16.48	11.84	11.07	3.61	7.21	6.94	6.41	5.61	5.34
YoY Growth	-	-	-29.36%	39.21%	6.95%	207.05%	-50.00%	3.85%	8.33%	14.29%	5.00%	11.11%
Dividend Yield	-	-	2.93%	3.79%	2.97%	2.10%	0.94%	2.64%	3.37%	2.83%	3.21%	4.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,856.00
(-) Cash Dividends Paid (M)	1,888.00
(=) Cash Retained (M)	968.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	571.20	357.00	214.20
Cash Retained (M)	968.00	968.00	968.00
(-) Cash Required (M)	-571.20	-357.00	-214.20
(=) Excess Retained (M)	396.80	611.00	753.80
(/) Shares Outstanding (M)	157.24	157.24	157.24
(=) Excess Retained per Share	2.52	3.89	4.79
LTM Dividend per Share	12.01	12.01	12.01
(+) Excess Retained per Share	2.52	3.89	4.79
(=) Adjusted Dividend	14.53	15.89	16.80
WACC / Discount Rate	4.85%	4.85%	4.85%
Growth Rate	4.06%	5.06%	6.06%
Fair Value	$1,905.24	$3,339.46	$3,563.89
Upside / Downside	433.08%	834.38%	897.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,856.00	3,000.51	3,152.32	3,311.82	3,479.39	3,655.44	3,765.11
Payout Ratio	66.11%	70.89%	75.66%	80.44%	85.22%	90.00%	92.50%
Projected Dividends (M)	1,888.00	2,126.91	2,385.17	2,664.12	2,965.18	3,289.90	3,482.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.85%	4.85%	4.85%
Growth Rate	4.06%	5.06%	6.06%
Year 1 PV (M)	2,009.16	2,028.46	2,047.77
Year 2 PV (M)	2,128.37	2,169.47	2,210.97
Year 3 PV (M)	2,245.67	2,311.03	2,377.65
Year 4 PV (M)	2,361.06	2,453.14	2,547.88
Year 5 PV (M)	2,474.58	2,595.79	2,721.71
PV of Terminal Value (M)	141,342.43	148,265.62	155,457.49
Equity Value (M)	152,561.27	159,823.52	167,363.47
Shares Outstanding (M)	157.24	157.24	157.24
Fair Value	$970.26	$1,016.45	$1,064.40
Upside / Downside	171.48%	184.40%	197.82%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Holmen AB (publ) (HOLM-A.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener