DDM Analysis: ASSA-B.ST

Valuation Snapshot

Stable Growth	$865.26 - $2,628.69	$2,463.46
Multi-Stage	$357.94 - $391.58	$374.45
Blended Fair Value	$1,418.96
Current Price	$326.60
Upside	334.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.06%	11.01%	5.40	4.80	4.20	3.90	3.85	3.50	3.30	3.00	2.65	2.17
YoY Growth	-	-	12.51%	14.27%	7.71%	1.29%	10.01%	6.06%	10.02%	13.18%	22.31%	14.08%
Dividend Yield	-	-	1.80%	1.57%	1.69%	1.53%	1.53%	1.86%	1.63%	1.66%	1.44%	1.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,682.00
(-) Cash Dividends Paid (M)	6,285.00
(=) Cash Retained (M)	8,397.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,936.40	1,835.25	1,101.15
Cash Retained (M)	8,397.00	8,397.00	8,397.00
(-) Cash Required (M)	-2,936.40	-1,835.25	-1,101.15
(=) Excess Retained (M)	5,460.60	6,561.75	7,295.85
(/) Shares Outstanding (M)	1,110.78	1,110.78	1,110.78
(=) Excess Retained per Share	4.92	5.91	6.57
LTM Dividend per Share	5.66	5.66	5.66
(+) Excess Retained per Share	4.92	5.91	6.57
(=) Adjusted Dividend	10.57	11.57	12.23
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$865.26	$2,463.46	$2,628.69
Upside / Downside	164.93%	654.28%	704.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,682.00	15,636.33	16,652.69	17,735.12	18,887.90	20,115.61	20,719.08
Payout Ratio	42.81%	52.25%	61.68%	71.12%	80.56%	90.00%	92.50%
Projected Dividends (M)	6,285.00	8,169.36	10,272.13	12,613.75	15,216.38	18,104.05	19,165.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.79%	6.79%	6.79%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,578.15	7,649.98	7,721.81
Year 2 PV (M)	8,839.16	9,007.52	9,177.47
Year 3 PV (M)	10,068.61	10,357.64	10,652.16
Year 4 PV (M)	11,267.09	11,700.39	12,146.07
Year 5 PV (M)	12,435.16	13,035.78	13,659.39
PV of Terminal Value (M)	347,399.20	364,178.71	381,600.42
Equity Value (M)	397,587.36	415,930.02	434,957.31
Shares Outstanding (M)	1,110.78	1,110.78	1,110.78
Fair Value	$357.94	$374.45	$391.58
Upside / Downside	9.59%	14.65%	19.90%

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

ASSA ABLOY AB (publ) (ASSA-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener