DDM Analysis: 0QI7.L

Valuation Snapshot

Stable Growth	$1,252.88 - $1,476.10	$1,383.33
Multi-Stage	$264.39 - $289.50	$276.72
Blended Fair Value	$830.02
Current Price	$305.20
Upside	171.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.58%	14.21%	2.80	2.50	1.80	1.20	1.00	1.25	1.00	0.87	0.81	0.80
YoY Growth	-	-	12.02%	38.97%	50.15%	20.07%	-19.94%	24.91%	14.47%	7.80%	0.46%	8.50%
Dividend Yield	-	-	0.87%	0.94%	0.77%	0.90%	0.70%	1.33%	1.40%	1.76%	2.01%	3.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,003.00
(-) Cash Dividends Paid (M)	864.00
(=) Cash Retained (M)	1,139.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	400.60	250.38	150.23
Cash Retained (M)	1,139.00	1,139.00	1,139.00
(-) Cash Required (M)	-400.60	-250.38	-150.23
(=) Excess Retained (M)	738.40	888.63	988.78
(/) Shares Outstanding (M)	269.86	269.86	269.86
(=) Excess Retained per Share	2.74	3.29	3.66
LTM Dividend per Share	3.20	3.20	3.20
(+) Excess Retained per Share	2.74	3.29	3.66
(=) Adjusted Dividend	5.94	6.49	6.87
WACC / Discount Rate	5.91%	5.91%	5.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,252.88	$1,383.33	$1,476.10
Upside / Downside	310.51%	353.25%	383.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,003.00	2,133.20	2,271.85	2,419.52	2,576.79	2,744.28	2,826.61
Payout Ratio	43.14%	52.51%	61.88%	71.25%	80.63%	90.00%	92.50%
Projected Dividends (M)	864.00	1,120.10	1,405.85	1,724.01	2,077.59	2,469.86	2,614.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.91%	5.91%	5.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,047.66	1,057.59	1,067.52
Year 2 PV (M)	1,229.89	1,253.31	1,276.96
Year 3 PV (M)	1,410.68	1,451.18	1,492.44
Year 4 PV (M)	1,590.06	1,651.21	1,714.10
Year 5 PV (M)	1,768.02	1,853.42	1,942.08
PV of Terminal Value (M)	64,302.95	67,408.81	70,633.53
Equity Value (M)	71,349.26	74,675.51	78,126.64
Shares Outstanding (M)	269.86	269.86	269.86
Fair Value	$264.39	$276.72	$289.50
Upside / Downside	-13.37%	-9.33%	-5.14%

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

Mode

Ticker

Industry

Sector

Addtech AB (publ.) (0QI7.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener