DDM Analysis: ORSTED.CO

Valuation Snapshot

Stable Growth	$115.78 - $168.93	$141.46
Multi-Stage	$288.53 - $318.70	$303.31
Blended Fair Value	$222.39
Current Price	$151.18
Upside	47.10%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-30.03%	-0.93%	1.63	13.48	12.48	11.47	10.48	9.73	8.98	5.99	1.52	1.95
YoY Growth	-	-	-87.89%	8.02%	8.74%	9.52%	7.67%	8.33%	49.98%	293.91%	-22.14%	9.02%
Dividend Yield	-	-	0.97%	6.44%	3.85%	2.43%	1.84%	2.63%	3.21%	2.74%	1.02%	1.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,642.00
(-) Cash Dividends Paid (M)	677.00
(=) Cash Retained (M)	5,965.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,328.40	830.25	498.15
Cash Retained (M)	5,965.00	5,965.00	5,965.00
(-) Cash Required (M)	-1,328.40	-830.25	-498.15
(=) Excess Retained (M)	4,636.60	5,134.75	5,466.85
(/) Shares Outstanding (M)	420.93	420.93	420.93
(=) Excess Retained per Share	11.02	12.20	12.99
LTM Dividend per Share	1.61	1.61	1.61
(+) Excess Retained per Share	11.02	12.20	12.99
(=) Adjusted Dividend	12.62	13.81	14.60
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-3.98%	-2.98%	-1.98%
Fair Value	$115.78	$141.46	$168.93
Upside / Downside	-23.42%	-6.43%	11.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,642.00	6,444.33	6,252.54	6,066.46	5,885.92	5,710.75	5,882.07
Payout Ratio	10.19%	26.15%	42.12%	58.08%	74.04%	90.00%	92.50%
Projected Dividends (M)	677.00	1,685.46	2,633.30	3,523.22	4,357.85	5,139.68	5,440.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-3.98%	-2.98%	-1.98%
Year 1 PV (M)	1,566.38	1,582.69	1,599.00
Year 2 PV (M)	2,274.34	2,321.96	2,370.07
Year 3 PV (M)	2,827.96	2,917.23	3,008.37
Year 4 PV (M)	3,250.74	3,388.29	3,530.15
Year 5 PV (M)	3,563.07	3,752.50	3,949.91
PV of Terminal Value (M)	107,970.16	113,710.53	119,692.49
Equity Value (M)	121,452.65	127,673.20	134,149.99
Shares Outstanding (M)	420.93	420.93	420.93
Fair Value	$288.53	$303.31	$318.70
Upside / Downside	90.85%	100.63%	110.81%

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

Ørsted A/S (ORSTED.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener