DDM Analysis: 0QLD.L

Valuation Snapshot

Stable Growth	$6,322.96 - $7,449.52	$6,981.29
Multi-Stage	$1,528.68 - $1,675.95	$1,600.95
Blended Fair Value	$4,291.12
Current Price	$449.40
Upside	854.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	34.03%	22.21%	4.27	2.18	2.20	1.48	0.99	0.99	0.87	0.56	0.59	0.59
YoY Growth	-	-	96.36%	-0.89%	47.91%	49.86%	0.26%	13.56%	54.09%	-4.91%	-0.17%	3.43%
Dividend Yield	-	-	1.23%	1.06%	1.64%	0.74%	1.15%	2.04%	1.92%	1.48%	2.49%	2.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	563.48
(-) Cash Dividends Paid (M)	64.27
(=) Cash Retained (M)	499.21

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	112.70	70.43	42.26
Cash Retained (M)	499.21	499.21	499.21
(-) Cash Required (M)	-112.70	-70.43	-42.26
(=) Excess Retained (M)	386.52	428.78	456.95
(/) Shares Outstanding (M)	15.04	15.04	15.04
(=) Excess Retained per Share	25.69	28.50	30.38
LTM Dividend per Share	4.27	4.27	4.27
(+) Excess Retained per Share	25.69	28.50	30.38
(=) Adjusted Dividend	29.97	32.78	34.65
WACC / Discount Rate	5.51%	5.51%	5.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,322.96	$6,981.29	$7,449.52
Upside / Downside	1,306.98%	1,453.47%	1,557.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	563.48	600.11	639.11	680.65	724.90	772.02	795.18
Payout Ratio	11.41%	27.12%	42.84%	58.56%	74.28%	90.00%	92.50%
Projected Dividends (M)	64.27	162.78	273.82	398.61	538.46	694.81	735.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.51%	5.51%	5.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	152.82	154.27	155.72
Year 2 PV (M)	241.35	245.95	250.59
Year 3 PV (M)	329.86	339.33	348.98
Year 4 PV (M)	418.35	434.44	450.98
Year 5 PV (M)	506.81	531.29	556.71
PV of Terminal Value (M)	21,346.48	22,377.52	23,448.02
Equity Value (M)	22,995.67	24,082.79	25,211.00
Shares Outstanding (M)	15.04	15.04	15.04
Fair Value	$1,528.68	$1,600.95	$1,675.95
Upside / Downside	240.16%	256.24%	272.93%

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

Swissquote Group Holding Ltd (0QLD.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener