DDM Analysis: 0QMR.L

Valuation Snapshot

Stable Growth	$1,172.42 - $5,132.69	$2,804.05
Multi-Stage	$741.73 - $811.41	$775.93
Blended Fair Value	$1,789.99
Current Price	$808.00
Upside	121.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	11.20%	10.11%	8.50	8.50	8.50	7.50	7.50	5.00	4.25	3.75	3.25	3.25
YoY Growth	-	-	0.00%	0.01%	13.32%	0.00%	50.00%	17.68%	13.37%	15.41%	0.00%	0.07%
Dividend Yield	-	-	1.42%	1.83%	1.93%	1.29%	1.95%	1.37%	2.14%	1.76%	2.11%	2.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	319.89
(-) Cash Dividends Paid (M)	221.39
(=) Cash Retained (M)	98.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63.98	39.99	23.99
Cash Retained (M)	98.50	98.50	98.50
(-) Cash Required (M)	-63.98	-39.99	-23.99
(=) Excess Retained (M)	34.52	58.51	74.51
(/) Shares Outstanding (M)	12.30	12.30	12.30
(=) Excess Retained per Share	2.81	4.76	6.06
LTM Dividend per Share	18.00	18.00	18.00
(+) Excess Retained per Share	2.81	4.76	6.06
(=) Adjusted Dividend	20.81	22.76	24.06
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.68%	5.68%	6.68%
Fair Value	$1,172.42	$2,804.05	$5,132.69
Upside / Downside	45.10%	247.04%	535.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	319.89	338.07	357.27	377.57	399.03	421.70	434.35
Payout Ratio	69.21%	73.37%	77.52%	81.68%	85.84%	90.00%	92.50%
Projected Dividends (M)	221.39	248.03	276.98	308.41	342.53	379.53	401.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.68%	5.68%	6.68%
Year 1 PV (M)	230.60	232.80	235.01
Year 2 PV (M)	239.42	244.02	248.66
Year 3 PV (M)	247.87	255.04	262.35
Year 4 PV (M)	255.94	265.86	276.07
Year 5 PV (M)	263.66	276.50	289.83
PV of Terminal Value (M)	7,886.04	8,269.98	8,668.72
Equity Value (M)	9,123.54	9,544.20	9,980.63
Shares Outstanding (M)	12.30	12.30	12.30
Fair Value	$741.73	$775.93	$811.41
Upside / Downside	-8.20%	-3.97%	0.42%

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

Analysis Mode

Ticker

Industry

Sector

BELIMO Holding AG (0QMR.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener