DDM Analysis: LIAB.ST

Valuation Snapshot

Stable Growth	$231.00 - $1,246.81	$418.74
Multi-Stage	$187.94 - $205.56	$196.59
Blended Fair Value	$307.67
Current Price	$198.20
Upside	55.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	25.37%	0.00%	5.39	5.18	3.97	3.38	1.74	1.74	1.55	1.39	1.23	1.09
YoY Growth	-	-	4.01%	30.39%	17.69%	94.03%	0.00%	12.61%	11.21%	12.63%	13.10%	0.00%
Dividend Yield	-	-	2.78%	2.26%	2.51%	1.40%	0.99%	2.26%	1.78%	2.20%	1.62%	1.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	546.00
(-) Cash Dividends Paid (M)	416.00
(=) Cash Retained (M)	130.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	109.20	68.25	40.95
Cash Retained (M)	130.00	130.00	130.00
(-) Cash Required (M)	-109.20	-68.25	-40.95
(=) Excess Retained (M)	20.80	61.75	89.05
(/) Shares Outstanding (M)	76.99	76.99	76.99
(=) Excess Retained per Share	0.27	0.80	1.16
LTM Dividend per Share	5.40	5.40	5.40
(+) Excess Retained per Share	0.27	0.80	1.16
(=) Adjusted Dividend	5.67	6.21	6.56
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	4.18%	5.18%	6.18%
Fair Value	$231.00	$418.74	$1,246.81
Upside / Downside	16.55%	111.27%	529.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	546.00	574.28	604.02	635.30	668.21	702.82	723.90
Payout Ratio	76.19%	78.95%	81.71%	84.48%	87.24%	90.00%	92.50%
Projected Dividends (M)	416.00	453.41	493.57	536.68	582.93	632.53	669.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	4.18%	5.18%	6.18%
Year 1 PV (M)	420.75	424.79	428.82
Year 2 PV (M)	425.03	433.22	441.50
Year 3 PV (M)	428.86	441.33	454.04
Year 4 PV (M)	432.26	449.10	466.43
Year 5 PV (M)	435.26	456.55	478.67
PV of Terminal Value (M)	12,327.21	12,930.32	13,556.80
Equity Value (M)	14,469.37	15,135.31	15,826.26
Shares Outstanding (M)	76.99	76.99	76.99
Fair Value	$187.94	$196.59	$205.56
Upside / Downside	-5.18%	-0.81%	3.71%

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

Lindab International AB (publ) (LIAB.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener