DDM Analysis: PNDORA.CO

Valuation Snapshot

Stable Growth	$5,627.97 - $13,363.37	$12,523.43
Multi-Stage	$1,964.50 - $2,150.20	$2,055.64
Blended Fair Value	$7,289.54
Current Price	$828.40
Upside	779.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.48%	6.02%	18.78	18.03	19.33	0.00	10.54	22.42	24.81	51.02	19.24	13.89
YoY Growth	-	-	4.18%	-6.74%	0.00%	-100.00%	-53.02%	-9.62%	-51.36%	165.10%	38.51%	32.68%
Dividend Yield	-	-	1.78%	1.64%	2.95%	0.00%	1.55%	10.15%	7.81%	7.98%	2.49%	1.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,262.00
(-) Cash Dividends Paid (M)	1,950.00
(=) Cash Retained (M)	3,312.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,052.40	657.75	394.65
Cash Retained (M)	3,312.00	3,312.00	3,312.00
(-) Cash Required (M)	-1,052.40	-657.75	-394.65
(=) Excess Retained (M)	2,259.60	2,654.25	2,917.35
(/) Shares Outstanding (M)	78.31	78.31	78.31
(=) Excess Retained per Share	28.85	33.89	37.25
LTM Dividend per Share	24.90	24.90	24.90
(+) Excess Retained per Share	28.85	33.89	37.25
(=) Adjusted Dividend	53.76	58.80	62.16
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$5,627.97	$12,523.43	$13,363.37
Upside / Downside	579.38%	1,411.76%	1,513.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,262.00	5,604.03	5,968.29	6,356.23	6,769.39	7,209.40	7,425.68
Payout Ratio	37.06%	47.65%	58.23%	68.82%	79.41%	90.00%	92.50%
Projected Dividends (M)	1,950.00	2,670.13	3,475.63	4,374.57	5,375.68	6,488.46	6,868.75

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,483.44	2,506.98	2,530.52
Year 2 PV (M)	3,006.61	3,063.88	3,121.69
Year 3 PV (M)	3,519.66	3,620.70	3,723.65
Year 4 PV (M)	4,022.73	4,177.43	4,336.56
Year 5 PV (M)	4,515.97	4,734.09	4,960.56
PV of Terminal Value (M)	136,290.71	142,873.60	149,708.44
Equity Value (M)	153,839.12	160,976.68	168,381.41
Shares Outstanding (M)	78.31	78.31	78.31
Fair Value	$1,964.50	$2,055.64	$2,150.20
Upside / Downside	137.14%	148.15%	159.56%

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

Pandora A/S (PNDORA.CO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener