DDM Analysis: 0PMJ.L

Valuation Snapshot

Stable Growth	$102.86 - $378.92	$315.16
Multi-Stage	$48.22 - $52.72	$50.43
Blended Fair Value	$182.80
Current Price	$46.02
Upside	297.21%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.96%	21.83%	0.95	0.94	0.95	0.85	0.76	0.71	0.62	0.20	0.31	0.34
YoY Growth	-	-	0.28%	-0.28%	11.62%	11.57%	7.27%	14.16%	203.91%	-34.66%	-6.63%	154.73%
Dividend Yield	-	-	2.06%	1.85%	1.80%	1.82%	1.16%	1.69%	1.45%	0.56%	1.04%	1.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,144.00
(-) Cash Dividends Paid (M)	1,066.00
(=) Cash Retained (M)	1,078.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	428.80	268.00	160.80
Cash Retained (M)	1,078.00	1,078.00	1,078.00
(-) Cash Required (M)	-428.80	-268.00	-160.80
(=) Excess Retained (M)	649.20	810.00	917.20
(/) Shares Outstanding (M)	1,125.27	1,125.27	1,125.27
(=) Excess Retained per Share	0.58	0.72	0.82
LTM Dividend per Share	0.95	0.95	0.95
(+) Excess Retained per Share	0.58	0.72	0.82
(=) Adjusted Dividend	1.52	1.67	1.76
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$102.86	$315.16	$378.92
Upside / Downside	123.51%	584.83%	723.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,144.00	2,283.36	2,431.78	2,589.84	2,758.18	2,937.47	3,025.59
Payout Ratio	49.72%	57.78%	65.83%	73.89%	81.94%	90.00%	92.50%
Projected Dividends (M)	1,066.00	1,319.24	1,600.89	1,913.59	2,260.17	2,643.72	2,798.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,220.63	1,232.20	1,243.77
Year 2 PV (M)	1,370.52	1,396.62	1,422.98
Year 3 PV (M)	1,515.77	1,559.28	1,603.62
Year 4 PV (M)	1,656.49	1,720.19	1,785.72
Year 5 PV (M)	1,792.77	1,879.36	1,969.27
PV of Terminal Value (M)	46,706.23	48,962.16	51,304.43
Equity Value (M)	54,262.42	56,749.83	59,329.78
Shares Outstanding (M)	1,125.27	1,125.27	1,125.27
Fair Value	$48.22	$50.43	$52.72
Upside / Downside	4.78%	9.59%	14.57%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

Siemens Healthineers AG (0PMJ.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener