DDM Analysis: PNR

Valuation Snapshot

Stable Growth	$645.21 - $760.59	$712.59
Multi-Stage	$392.95 - $432.42	$412.31
Blended Fair Value	$562.45
Current Price	$110.76
Upside	407.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.42%	-3.23%	0.92	0.87	0.83	0.80	0.77	0.74	1.13	1.52	1.47	1.39
YoY Growth	-	-	4.89%	4.76%	4.21%	4.64%	3.59%	-34.46%	-25.63%	3.33%	5.14%	9.60%
Dividend Yield	-	-	1.05%	1.04%	1.51%	1.48%	1.23%	2.48%	2.48%	3.31%	3.48%	3.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	654.10
(-) Cash Dividends Paid (M)	161.30
(=) Cash Retained (M)	492.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	130.82	81.76	49.06
Cash Retained (M)	492.80	492.80	492.80
(-) Cash Required (M)	-130.82	-81.76	-49.06
(=) Excess Retained (M)	361.98	411.04	443.74
(/) Shares Outstanding (M)	166.13	166.13	166.13
(=) Excess Retained per Share	2.18	2.47	2.67
LTM Dividend per Share	0.97	0.97	0.97
(+) Excess Retained per Share	2.18	2.47	2.67
(=) Adjusted Dividend	3.15	3.45	3.64
WACC / Discount Rate	2.14%	2.14%	2.14%
Growth Rate	2.42%	3.42%	4.42%
Fair Value	$645.21	$712.59	$760.59
Upside / Downside	482.53%	543.36%	586.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	654.10	676.45	699.56	723.47	748.19	773.75	796.97
Payout Ratio	24.66%	37.73%	50.80%	63.86%	76.93%	90.00%	92.50%
Projected Dividends (M)	161.30	255.21	355.35	462.04	575.60	696.38	737.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.14%	2.14%	2.14%
Growth Rate	2.42%	3.42%	4.42%
Year 1 PV (M)	247.45	249.86	252.28
Year 2 PV (M)	334.06	340.62	347.24
Year 3 PV (M)	421.15	433.60	446.30
Year 4 PV (M)	508.70	528.86	549.62
Year 5 PV (M)	596.73	626.43	657.31
PV of Terminal Value (M)	63,170.18	66,314.97	69,583.77
Equity Value (M)	65,278.27	68,494.35	71,836.52
Shares Outstanding (M)	166.13	166.13	166.13
Fair Value	$392.95	$412.31	$432.42
Upside / Downside	254.77%	272.25%	290.42%

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

Mode

Ticker

Industry

Sector

Pentair plc (PNR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener