DDM Analysis: 0GEG.L

Valuation Snapshot

Stable Growth	$68.35 - $343.96	$141.94
Multi-Stage	$46.89 - $51.33	$49.07
Blended Fair Value	$95.51
Current Price	$49.60
Upside	92.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.51%	5.32%	0.75	0.72	0.68	0.60	0.60	0.57	1.03	0.49	0.47	0.45
YoY Growth	-	-	4.21%	6.10%	11.82%	0.00%	5.77%	-44.68%	110.06%	4.68%	4.27%	1.23%
Dividend Yield	-	-	1.67%	1.85%	1.70%	1.40%	1.90%	2.11%	5.52%	2.27%	2.68%	3.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	63.50
(-) Cash Dividends Paid (M)	30.90
(=) Cash Retained (M)	32.60

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12.70	7.94	4.76
Cash Retained (M)	32.60	32.60	32.60
(-) Cash Required (M)	-12.70	-7.94	-4.76
(=) Excess Retained (M)	19.90	24.66	27.84
(/) Shares Outstanding (M)	36.39	36.39	36.39
(=) Excess Retained per Share	0.55	0.68	0.77
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	0.55	0.68	0.77
(=) Adjusted Dividend	1.40	1.53	1.61
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	4.54%	5.54%	6.54%
Fair Value	$68.35	$141.94	$343.96
Upside / Downside	37.80%	186.17%	593.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	63.50	67.02	70.73	74.65	78.79	83.15	85.64
Payout Ratio	48.66%	56.93%	65.20%	73.46%	81.73%	90.00%	92.50%
Projected Dividends (M)	30.90	38.15	46.11	54.84	64.39	74.83	79.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	4.54%	5.54%	6.54%
Year 1 PV (M)	35.43	35.77	36.10
Year 2 PV (M)	39.76	40.52	41.30
Year 3 PV (M)	43.90	45.18	46.47
Year 4 PV (M)	47.87	49.73	51.64
Year 5 PV (M)	51.65	54.17	56.79
PV of Terminal Value (M)	1,487.76	1,560.29	1,635.62
Equity Value (M)	1,706.37	1,785.65	1,867.92
Shares Outstanding (M)	36.39	36.39	36.39
Fair Value	$46.89	$49.07	$51.33
Upside / Downside	-5.45%	-1.06%	3.50%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

Vaisala Oyj (0GEG.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener