DDM Analysis: CAST.ST

Valuation Snapshot

Stable Growth	$40.16 - $57.27	$48.57
Multi-Stage	$116.21 - $128.51	$122.24
Blended Fair Value	$85.40
Current Price	$106.30
Upside	-19.66%
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	-26.77%	-6.63%	0.71	1.98	4.14	3.83	3.61	3.39	2.94	2.77	1.63	1.53
YoY Growth	-	-	-63.93%	-52.28%	8.00%	6.31%	6.54%	15.12%	6.00%	69.90%	6.63%	8.18%
Dividend Yield	-	-	0.64%	1.43%	4.09%	1.96%	2.23%	2.40%	1.92%	2.42%	1.64%	1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,038.00
(-) Cash Dividends Paid (M)	654.00
(=) Cash Retained (M)	2,384.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	607.60	379.75	227.85
Cash Retained (M)	2,384.00	2,384.00	2,384.00
(-) Cash Required (M)	-607.60	-379.75	-227.85
(=) Excess Retained (M)	1,776.40	2,004.25	2,156.15
(/) Shares Outstanding (M)	492.32	492.32	492.32
(=) Excess Retained per Share	3.61	4.07	4.38
LTM Dividend per Share	1.33	1.33	1.33
(+) Excess Retained per Share	3.61	4.07	4.38
(=) Adjusted Dividend	4.94	5.40	5.71
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	-5.43%	-4.43%	-3.43%
Fair Value	$40.16	$48.57	$57.27
Upside / Downside	-62.22%	-54.31%	-46.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,038.00	2,903.41	2,774.79	2,651.87	2,534.39	2,422.11	2,494.78
Payout Ratio	21.53%	35.22%	48.92%	62.61%	76.31%	90.00%	92.50%
Projected Dividends (M)	654.00	1,022.64	1,357.33	1,660.36	1,933.88	2,179.90	2,307.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	-5.43%	-4.43%	-3.43%
Year 1 PV (M)	952.91	962.99	973.06
Year 2 PV (M)	1,178.54	1,203.60	1,228.92
Year 3 PV (M)	1,343.36	1,386.43	1,430.41
Year 4 PV (M)	1,457.97	1,520.63	1,585.28
Year 5 PV (M)	1,531.40	1,614.09	1,700.33
PV of Terminal Value (M)	50,750.04	53,490.59	56,348.27
Equity Value (M)	57,214.22	60,178.32	63,266.26
Shares Outstanding (M)	492.32	492.32	492.32
Fair Value	$116.21	$122.24	$128.51
Upside / Downside	9.33%	14.99%	20.89%

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

Castellum AB (publ) (CAST.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener