DDM Analysis: SCA-A.ST

Valuation Snapshot

Stable Growth	$26.02 - $35.76	$30.94
Multi-Stage	$83.04 - $91.83	$87.34
Blended Fair Value	$59.14
Current Price	$124.60
Upside	-52.53%
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	9.46%	-5.94%	2.75	2.50	2.25	2.00	0.00	1.75	1.50	6.00	6.02	5.56
YoY Growth	-	-	9.97%	11.14%	12.46%	0.00%	-100.00%	16.60%	-74.99%	-0.33%	8.33%	9.51%
Dividend Yield	-	-	2.10%	1.56%	1.63%	1.10%	0.00%	1.75%	1.63%	6.78%	9.67%	10.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,540.00
(-) Cash Dividends Paid (M)	2,107.00
(=) Cash Retained (M)	1,433.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	708.00	442.50	265.50
Cash Retained (M)	1,433.00	1,433.00	1,433.00
(-) Cash Required (M)	-708.00	-442.50	-265.50
(=) Excess Retained (M)	725.00	990.50	1,167.50
(/) Shares Outstanding (M)	702.16	702.16	702.16
(=) Excess Retained per Share	1.03	1.41	1.66
LTM Dividend per Share	3.00	3.00	3.00
(+) Excess Retained per Share	1.03	1.41	1.66
(=) Adjusted Dividend	4.03	4.41	4.66
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-7.94%	-6.94%	-5.94%
Fair Value	$26.02	$30.94	$35.76
Upside / Downside	-79.11%	-75.17%	-71.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,540.00	3,294.17	3,065.41	2,852.53	2,654.44	2,470.10	2,544.20
Payout Ratio	59.52%	65.62%	71.71%	77.81%	83.90%	90.00%	92.50%
Projected Dividends (M)	2,107.00	2,161.49	2,198.26	2,219.49	2,227.18	2,223.09	2,353.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-7.94%	-6.94%	-5.94%
Year 1 PV (M)	2,011.11	2,032.96	2,054.80
Year 2 PV (M)	1,903.01	1,944.58	1,986.60
Year 3 PV (M)	1,787.71	1,846.61	1,906.78
Year 4 PV (M)	1,669.09	1,742.81	1,818.94
Year 5 PV (M)	1,550.12	1,636.16	1,725.98
PV of Terminal Value (M)	49,385.57	52,126.86	54,988.56
Equity Value (M)	58,306.62	61,329.98	64,481.67
Shares Outstanding (M)	702.16	702.16	702.16
Fair Value	$83.04	$87.34	$91.83
Upside / Downside	-33.36%	-29.90%	-26.30%

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

Svenska Cellulosa Aktiebolaget SCA (publ) (SCA-A.ST)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener