DDM Analysis: DIOS.ST

Valuation Snapshot

Stable Growth	$942.30 - $1,110.41	$1,040.52
Multi-Stage	$390.84 - $429.26	$409.69
Blended Fair Value	$725.10
Current Price	$65.30
Upside	1,010.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-29.37%	-8.47%	0.50	2.38	2.62	3.13	1.56	2.85	2.75	1.90	1.50	1.50
YoY Growth	-	-	-78.93%	-9.16%	-16.25%	100.45%	-45.30%	3.59%	44.98%	26.29%	0.00%	23.84%
Dividend Yield	-	-	0.75%	2.77%	3.80%	3.05%	2.17%	4.30%	3.63%	3.37%	3.42%	3.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	799.00
(-) Cash Dividends Paid (M)	78.00
(=) Cash Retained (M)	721.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	159.80	99.88	59.93
Cash Retained (M)	721.00	721.00	721.00
(-) Cash Required (M)	-159.80	-99.88	-59.93
(=) Excess Retained (M)	561.20	621.13	661.08
(/) Shares Outstanding (M)	141.62	141.62	141.62
(=) Excess Retained per Share	3.96	4.39	4.67
LTM Dividend per Share	0.55	0.55	0.55
(+) Excess Retained per Share	3.96	4.39	4.67
(=) Adjusted Dividend	4.51	4.94	5.22
WACC / Discount Rate	4.43%	4.43%	4.43%
Growth Rate	4.39%	5.39%	6.39%
Fair Value	$942.30	$1,040.52	$1,110.41
Upside / Downside	1,343.04%	1,493.44%	1,600.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	799.00	842.06	887.45	935.28	985.68	1,038.81	1,069.97
Payout Ratio	9.76%	25.81%	41.86%	57.90%	73.95%	90.00%	92.50%
Projected Dividends (M)	78.00	217.33	371.46	541.57	728.94	934.93	989.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.43%	4.43%	4.43%
Growth Rate	4.39%	5.39%	6.39%
Year 1 PV (M)	206.14	208.11	210.09
Year 2 PV (M)	334.17	340.60	347.09
Year 3 PV (M)	462.09	475.50	489.16
Year 4 PV (M)	589.91	612.85	636.44
Year 5 PV (M)	717.63	752.67	789.06
PV of Terminal Value (M)	53,041.37	55,631.07	58,320.94
Equity Value (M)	55,351.31	58,020.79	60,792.78
Shares Outstanding (M)	141.62	141.62	141.62
Fair Value	$390.84	$409.69	$429.26
Upside / Downside	498.52%	527.39%	557.36%

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

Diös Fastigheter AB (publ) (DIOS.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener