DDM Analysis: KBHL.CO

Valuation Snapshot

Stable Growth	$2,091.79 - $3,914.66	$2,834.98
Multi-Stage	$5,311.39 - $5,852.92	$5,576.85
Blended Fair Value	$4,205.92
Current Price	$6,540.00
Upside	-35.69%
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	-44.78%	-26.02%	6.11	9.87	7.66	0.00	0.00	118.96	157.56	155.09	153.32	129.04
YoY Growth	-	-	-38.16%	28.81%	0.00%	0.00%	-100.00%	-24.50%	1.59%	1.15%	18.82%	3.77%
Dividend Yield	-	-	0.10%	0.18%	0.12%	0.00%	0.00%	2.41%	2.67%	2.78%	2.55%	3.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,092.00
(-) Cash Dividends Paid (M)	229.00
(=) Cash Retained (M)	863.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	218.40	136.50	81.90
Cash Retained (M)	863.00	863.00	863.00
(-) Cash Required (M)	-218.40	-136.50	-81.90
(=) Excess Retained (M)	644.60	726.50	781.10
(/) Shares Outstanding (M)	7.70	7.70	7.70
(=) Excess Retained per Share	83.74	94.38	101.47
LTM Dividend per Share	29.75	29.75	29.75
(+) Excess Retained per Share	83.74	94.38	101.47
(=) Adjusted Dividend	113.49	124.13	131.22
WACC / Discount Rate	5.10%	5.10%	5.10%
Growth Rate	-0.31%	0.69%	1.69%
Fair Value	$2,091.79	$2,834.98	$3,914.66
Upside / Downside	-68.02%	-56.65%	-40.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,092.00	1,099.55	1,107.15	1,114.81	1,122.51	1,130.27	1,164.18
Payout Ratio	20.97%	34.78%	48.58%	62.39%	76.19%	90.00%	92.50%
Projected Dividends (M)	229.00	382.39	537.88	695.51	855.29	1,017.25	1,076.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.10%	5.10%	5.10%
Growth Rate	-0.31%	0.69%	1.69%
Year 1 PV (M)	360.22	363.83	367.44
Year 2 PV (M)	477.32	486.94	496.66
Year 3 PV (M)	581.42	599.09	617.12
Year 4 PV (M)	673.54	700.97	729.23
Year 5 PV (M)	754.63	793.25	833.43
PV of Terminal Value (M)	38,037.23	39,983.64	42,008.92
Equity Value (M)	40,884.35	42,927.72	45,052.81
Shares Outstanding (M)	7.70	7.70	7.70
Fair Value	$5,311.39	$5,576.85	$5,852.92
Upside / Downside	-18.79%	-14.73%	-10.51%

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

Mode

Ticker

Industry

Sector

Københavns Lufthavne A/S (KBHL.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener