DDM Analysis: 0DH7.L

Valuation Snapshot

Stable Growth	$101.41 - $163.53	$129.41
Multi-Stage	$213.44 - $234.71	$223.87
Blended Fair Value	$176.64
Current Price	$152.80
Upside	15.60%
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	-15.05%	-3.25%	3.48	6.40	10.30	10.21	9.16	7.86	7.65	7.58	6.81	6.72
YoY Growth	-	-	-45.71%	-37.83%	0.90%	11.49%	16.53%	2.75%	0.84%	11.42%	1.22%	38.94%
Dividend Yield	-	-	2.49%	4.73%	6.91%	5.11%	5.20%	5.38%	4.97%	6.09%	4.43%	5.09%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,043.00
(-) Cash Dividends Paid (M)	546.00
(=) Cash Retained (M)	497.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	208.60	130.38	78.23
Cash Retained (M)	497.00	497.00	497.00
(-) Cash Required (M)	-208.60	-130.38	-78.23
(=) Excess Retained (M)	288.40	366.63	418.78
(/) Shares Outstanding (M)	109.30	109.30	109.30
(=) Excess Retained per Share	2.64	3.35	3.83
LTM Dividend per Share	5.00	5.00	5.00
(+) Excess Retained per Share	2.64	3.35	3.83
(=) Adjusted Dividend	7.63	8.35	8.83
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-1.03%	-0.03%	0.97%
Fair Value	$101.41	$129.41	$163.53
Upside / Downside	-33.63%	-15.31%	7.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,043.00	1,042.68	1,042.37	1,042.05	1,041.73	1,041.41	1,072.66
Payout Ratio	52.35%	59.88%	67.41%	74.94%	82.47%	90.00%	92.50%
Projected Dividends (M)	546.00	624.35	702.65	780.91	859.11	937.27	992.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-1.03%	-0.03%	0.97%
Year 1 PV (M)	580.82	586.69	592.55
Year 2 PV (M)	608.08	620.43	632.91
Year 3 PV (M)	628.69	647.94	667.58
Year 4 PV (M)	643.42	669.83	697.03
Year 5 PV (M)	653.02	686.68	721.72
PV of Terminal Value (M)	20,214.61	21,256.71	22,341.35
Equity Value (M)	23,328.63	24,468.27	25,653.14
Shares Outstanding (M)	109.30	109.30	109.30
Fair Value	$213.44	$223.87	$234.71
Upside / Downside	39.69%	46.51%	53.61%

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

AF Gruppen ASA (0DH7.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener