DDM Analysis: 0QML.L

Valuation Snapshot

Stable Growth	$3,409.97 - $6,200.29	$4,569.75
Multi-Stage	$5,725.67 - $6,297.33	$6,005.99
Blended Fair Value	$5,287.87
Current Price	$980.00
Upside	439.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.71%	4.81%	16.00	15.00	3.00	0.00	7.50	14.00	14.00	12.00	11.00	10.91
YoY Growth	-	-	6.67%	400.00%	0.00%	-100.00%	-46.43%	0.00%	16.66%	9.09%	0.79%	9.13%
Dividend Yield	-	-	1.79%	1.63%	0.41%	0.00%	0.95%	1.17%	1.74%	1.78%	2.10%	1.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	47.52
(-) Cash Dividends Paid (M)	6.71
(=) Cash Retained (M)	40.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9.50	5.94	3.56
Cash Retained (M)	40.81	40.81	40.81
(-) Cash Required (M)	-9.50	-5.94	-3.56
(=) Excess Retained (M)	31.31	34.87	37.24
(/) Shares Outstanding (M)	0.20	0.20	0.20
(=) Excess Retained per Share	158.68	176.74	188.79
LTM Dividend per Share	34.00	34.00	34.00
(+) Excess Retained per Share	158.68	176.74	188.79
(=) Adjusted Dividend	192.68	210.74	222.79
WACC / Discount Rate	6.40%	6.40%	6.40%
Growth Rate	0.71%	1.71%	2.71%
Fair Value	$3,409.97	$4,569.75	$6,200.29
Upside / Downside	247.96%	366.30%	532.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	47.52	48.33	49.15	49.99	50.84	51.71	53.26
Payout Ratio	14.12%	29.29%	44.47%	59.65%	74.82%	90.00%	92.50%
Projected Dividends (M)	6.71	14.16	21.86	29.82	38.04	46.54	49.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.40%	6.40%	6.40%
Growth Rate	0.71%	1.71%	2.71%
Year 1 PV (M)	13.17	13.31	13.44
Year 2 PV (M)	18.93	19.31	19.69
Year 3 PV (M)	24.03	24.76	25.49
Year 4 PV (M)	28.54	29.69	30.87
Year 5 PV (M)	32.49	34.13	35.84
PV of Terminal Value (M)	1,012.42	1,063.69	1,117.03
Equity Value (M)	1,129.58	1,184.88	1,242.36
Shares Outstanding (M)	0.20	0.20	0.20
Fair Value	$5,725.67	$6,005.99	$6,297.33
Upside / Downside	484.25%	512.86%	542.58%

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

BVZ Holding AG (0QML.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener