DDM Analysis: BORG.ST

Valuation Snapshot

Stable Growth	$139.33 - $678.03	$298.36
Multi-Stage	$100.88 - $110.52	$105.61
Blended Fair Value	$201.98
Current Price	$60.50
Upside	233.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.45%	7.18%	3.00	2.00	2.50	1.50	0.00	2.00	2.00	2.00	2.00	1.50
YoY Growth	-	-	50.00%	-20.00%	66.66%	0.00%	-100.00%	0.00%	0.00%	0.00%	33.33%	0.00%
Dividend Yield	-	-	5.75%	3.85%	6.68%	3.09%	0.00%	18.55%	7.94%	8.18%	5.42%	4.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	86.73
(-) Cash Dividends Paid (M)	37.72
(=) Cash Retained (M)	49.01

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17.35	10.84	6.50
Cash Retained (M)	49.01	49.01	49.01
(-) Cash Required (M)	-17.35	-10.84	-6.50
(=) Excess Retained (M)	31.66	38.17	42.50
(/) Shares Outstanding (M)	25.15	25.15	25.15
(=) Excess Retained per Share	1.26	1.52	1.69
LTM Dividend per Share	1.50	1.50	1.50
(+) Excess Retained per Share	1.26	1.52	1.69
(=) Adjusted Dividend	2.76	3.02	3.19
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.27%	5.27%	6.27%
Fair Value	$139.33	$298.36	$678.03
Upside / Downside	130.30%	393.16%	1,020.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	86.73	91.30	96.11	101.18	106.51	112.12	115.49
Payout Ratio	43.49%	52.80%	62.10%	71.40%	80.70%	90.00%	92.50%
Projected Dividends (M)	37.72	48.20	59.68	72.24	85.95	100.91	106.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.27%	5.27%	6.27%
Year 1 PV (M)	44.90	45.33	45.76
Year 2 PV (M)	51.79	52.78	53.79
Year 3 PV (M)	58.39	60.08	61.81
Year 4 PV (M)	64.71	67.23	69.82
Year 5 PV (M)	70.77	74.23	77.82
PV of Terminal Value (M)	2,246.44	2,356.25	2,470.31
Equity Value (M)	2,536.99	2,655.90	2,779.32
Shares Outstanding (M)	25.15	25.15	25.15
Fair Value	$100.88	$105.61	$110.52
Upside / Downside	66.75%	74.56%	82.67%

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

Björn Borg AB (publ) (BORG.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener