DDM Analysis: 0R6S.L

Valuation Snapshot

Stable Growth	$55.52 - $103.81	$75.21
Multi-Stage	$95.16 - $104.44	$99.71
Blended Fair Value	$87.46
Current Price	$71.68
Upside	22.02%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.43%	11.26%	1.40	1.88	1.84	1.21	0.70	0.75	0.46	0.93	0.00	1.01
YoY Growth	-	-	-25.24%	1.98%	51.88%	72.73%	-6.10%	64.00%	-50.98%	0.00%	-100.00%	109.43%
Dividend Yield	-	-	2.92%	3.26%	3.26%	1.35%	1.28%	1.78%	1.56%	2.72%	0.00%	2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	40.90
(-) Cash Dividends Paid (M)	27.20
(=) Cash Retained (M)	13.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8.18	5.11	3.07
Cash Retained (M)	13.70	13.70	13.70
(-) Cash Required (M)	-8.18	-5.11	-3.07
(=) Excess Retained (M)	5.52	8.59	10.63
(/) Shares Outstanding (M)	10.98	10.98	10.98
(=) Excess Retained per Share	0.50	0.78	0.97
LTM Dividend per Share	2.48	2.48	2.48
(+) Excess Retained per Share	0.50	0.78	0.97
(=) Adjusted Dividend	2.98	3.26	3.44
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	0.90%	1.90%	2.90%
Fair Value	$55.52	$75.21	$103.81
Upside / Downside	-22.55%	4.93%	44.83%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	40.90	41.68	42.47	43.28	44.10	44.94	46.29
Payout Ratio	66.50%	71.20%	75.90%	80.60%	85.30%	90.00%	92.50%
Projected Dividends (M)	27.20	29.68	32.24	34.88	37.62	40.45	42.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	0.90%	1.90%	2.90%
Year 1 PV (M)	27.64	27.91	28.19
Year 2 PV (M)	27.96	28.52	29.08
Year 3 PV (M)	28.18	29.03	29.89
Year 4 PV (M)	28.31	29.45	30.62
Year 5 PV (M)	28.34	29.78	31.27
PV of Terminal Value (M)	904.92	950.66	998.23
Equity Value (M)	1,045.35	1,095.34	1,147.28
Shares Outstanding (M)	10.98	10.98	10.98
Fair Value	$95.16	$99.71	$104.44
Upside / Downside	32.76%	39.11%	45.70%

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

Zehnder Group AG (0R6S.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener