DDM Analysis: ACKB.BR

Valuation Snapshot

Stable Growth	$2,012.13 - $5,822.26	$5,456.16
Multi-Stage	$861.91 - $944.09	$902.24
Blended Fair Value	$3,179.20
Current Price	$217.00
Upside	1,365.07%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.72%	7.04%	3.40	3.13	2.78	2.38	2.35	2.34	2.23	2.07	1.98	1.84
YoY Growth	-	-	8.57%	12.54%	16.94%	1.40%	0.09%	5.10%	7.96%	4.09%	7.65%	7.10%
Dividend Yield	-	-	1.78%	1.97%	1.74%	1.41%	1.91%	1.68%	1.69%	1.42%	1.50%	1.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	961.62
(-) Cash Dividends Paid (M)	235.73
(=) Cash Retained (M)	725.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	192.32	120.20	72.12
Cash Retained (M)	725.88	725.88	725.88
(-) Cash Required (M)	-192.32	-120.20	-72.12
(=) Excess Retained (M)	533.56	605.68	653.76
(/) Shares Outstanding (M)	32.75	32.75	32.75
(=) Excess Retained per Share	16.29	18.49	19.96
LTM Dividend per Share	7.20	7.20	7.20
(+) Excess Retained per Share	16.29	18.49	19.96
(=) Adjusted Dividend	23.49	25.69	27.16
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.19%	6.19%	7.19%
Fair Value	$2,012.13	$5,456.16	$5,822.26
Upside / Downside	827.25%	2,414.36%	2,583.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	961.62	1,021.16	1,084.39	1,151.53	1,222.83	1,298.55	1,337.50
Payout Ratio	24.51%	37.61%	50.71%	63.81%	76.90%	90.00%	92.50%
Projected Dividends (M)	235.73	384.07	549.88	734.74	940.39	1,168.69	1,237.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	5.19%	6.19%	7.19%
Year 1 PV (M)	357.50	360.90	364.30
Year 2 PV (M)	476.43	485.54	494.72
Year 3 PV (M)	592.57	609.63	627.02
Year 4 PV (M)	705.97	733.20	761.21
Year 5 PV (M)	816.66	856.23	897.31
PV of Terminal Value (M)	25,280.44	26,505.14	27,776.85
Equity Value (M)	28,229.58	29,550.64	30,921.41
Shares Outstanding (M)	32.75	32.75	32.75
Fair Value	$861.91	$902.24	$944.09
Upside / Downside	297.19%	315.78%	335.07%

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

Ackermans & Van Haaren N.V. (ACKB.BR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener