DDM Analysis: HEBA-B.ST

Valuation Snapshot

Stable Growth	$47.99 - $204.29	$83.00
Multi-Stage	$43.96 - $48.19	$46.04
Blended Fair Value	$64.52
Current Price	$31.65
Upside	103.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.11%	5.66%	0.53	0.46	0.81	0.66	0.61	0.56	0.46	0.41	0.38	0.33
YoY Growth	-	-	15.61%	-43.75%	23.08%	8.33%	9.09%	22.22%	12.50%	6.67%	15.38%	8.33%
Dividend Yield	-	-	2.00%	1.36%	2.86%	0.87%	1.06%	1.34%	1.28%	1.49%	1.37%	1.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	259.60
(-) Cash Dividends Paid (M)	85.95
(=) Cash Retained (M)	173.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	51.92	32.45	19.47
Cash Retained (M)	173.65	173.65	173.65
(-) Cash Required (M)	-51.92	-32.45	-19.47
(=) Excess Retained (M)	121.73	141.20	154.18
(/) Shares Outstanding (M)	162.21	162.21	162.21
(=) Excess Retained per Share	0.75	0.87	0.95
LTM Dividend per Share	0.53	0.53	0.53
(+) Excess Retained per Share	0.75	0.87	0.95
(=) Adjusted Dividend	1.28	1.40	1.48
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.66%	4.66%	5.66%
Fair Value	$47.99	$83.00	$204.29
Upside / Downside	51.62%	162.26%	545.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	259.60	271.70	284.35	297.60	311.47	325.98	335.76
Payout Ratio	33.11%	44.49%	55.86%	67.24%	78.62%	90.00%	92.50%
Projected Dividends (M)	85.95	120.87	158.85	200.12	244.88	293.38	310.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.66%	4.66%	5.66%
Year 1 PV (M)	112.48	113.57	114.65
Year 2 PV (M)	137.58	140.25	142.94
Year 3 PV (M)	161.30	166.02	170.82
Year 4 PV (M)	183.70	190.89	198.29
Year 5 PV (M)	204.82	214.89	225.36
PV of Terminal Value (M)	6,331.01	6,642.33	6,965.79
Equity Value (M)	7,130.90	7,467.95	7,817.85
Shares Outstanding (M)	162.21	162.21	162.21
Fair Value	$43.96	$46.04	$48.19
Upside / Downside	38.89%	45.46%	52.27%

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

Ticker

Industry

Sector

Heba Fastighets AB (publ) (HEBA-B.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener