DDM Analysis: COIC.ST

Valuation Snapshot

Stable Growth	$286.53 - $1,495.19	$577.01
Multi-Stage	$211.31 - $231.34	$221.14
Blended Fair Value	$399.07
Current Price	$180.20
Upside	121.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.53%	3.29%	4.05	3.79	3.55	3.28	4.37	3.95	3.79	3.57	3.39	3.23
YoY Growth	-	-	7.04%	6.77%	8.13%	-25.00%	10.81%	4.23%	5.97%	5.51%	4.96%	10.00%
Dividend Yield	-	-	2.11%	1.79%	1.73%	1.90%	4.51%	2.57%	2.58%	2.60%	3.68%	2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	285.00
(-) Cash Dividends Paid (M)	158.00
(=) Cash Retained (M)	127.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	57.00	35.63	21.38
Cash Retained (M)	127.00	127.00	127.00
(-) Cash Required (M)	-57.00	-35.63	-21.38
(=) Excess Retained (M)	70.00	91.38	105.63
(/) Shares Outstanding (M)	37.49	37.49	37.49
(=) Excess Retained per Share	1.87	2.44	2.82
LTM Dividend per Share	4.21	4.21	4.21
(+) Excess Retained per Share	1.87	2.44	2.82
(=) Adjusted Dividend	6.08	6.65	7.03
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.33%	5.33%	6.33%
Fair Value	$286.53	$577.01	$1,495.19
Upside / Downside	59.01%	220.20%	729.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	285.00	300.18	316.16	333.00	350.73	369.41	380.49
Payout Ratio	55.44%	62.35%	69.26%	76.18%	83.09%	90.00%	92.50%
Projected Dividends (M)	158.00	187.16	218.98	253.66	291.42	332.47	351.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	4.33%	5.33%	6.33%
Year 1 PV (M)	174.01	175.67	177.34
Year 2 PV (M)	189.28	192.93	196.61
Year 3 PV (M)	203.84	209.76	215.79
Year 4 PV (M)	217.72	226.19	234.90
Year 5 PV (M)	230.93	242.21	253.93
PV of Terminal Value (M)	6,907.10	7,244.54	7,595.04
Equity Value (M)	7,922.88	8,291.31	8,673.62
Shares Outstanding (M)	37.49	37.49	37.49
Fair Value	$211.31	$221.14	$231.34
Upside / Downside	17.27%	22.72%	28.38%

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

Concentric AB (publ) (COIC.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener