DDM Analysis: GBF.DE

Valuation Snapshot

Stable Growth	$74.89 - $141.30	$101.81
Multi-Stage	$122.61 - $134.57	$128.48
Blended Fair Value	$115.14
Current Price	$81.65
Upside	41.02%
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	10.87%	-6.52%	1.79	1.29	5.15	2.09	0.19	1.07	1.12	1.17	0.00	2.35
YoY Growth	-	-	38.89%	-74.91%	146.75%	975.34%	-81.89%	-4.05%	-4.98%	0.00%	-100.00%	-33.23%
Dividend Yield	-	-	2.71%	3.01%	13.17%	6.04%	0.62%	6.97%	3.53%	3.17%	0.00%	6.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	185.80
(-) Cash Dividends Paid (M)	107.70
(=) Cash Retained (M)	78.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	37.16	23.23	13.94
Cash Retained (M)	78.10	78.10	78.10
(-) Cash Required (M)	-37.16	-23.23	-13.94
(=) Excess Retained (M)	40.94	54.88	64.17
(/) Shares Outstanding (M)	37.63	37.63	37.63
(=) Excess Retained per Share	1.09	1.46	1.71
LTM Dividend per Share	2.86	2.86	2.86
(+) Excess Retained per Share	1.09	1.46	1.71
(=) Adjusted Dividend	3.95	4.32	4.57
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	1.09%	2.09%	3.09%
Fair Value	$74.89	$101.81	$141.30
Upside / Downside	-8.28%	24.69%	73.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	185.80	189.68	193.64	197.68	201.81	206.02	212.20
Payout Ratio	57.97%	64.37%	70.78%	77.19%	83.59%	90.00%	92.50%
Projected Dividends (M)	107.70	122.10	137.06	152.58	168.70	185.42	196.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	1.09%	2.09%	3.09%
Year 1 PV (M)	113.61	114.73	115.86
Year 2 PV (M)	118.66	121.02	123.40
Year 3 PV (M)	122.92	126.60	130.36
Year 4 PV (M)	126.45	131.53	136.76
Year 5 PV (M)	129.32	135.84	142.63
PV of Terminal Value (M)	4,002.66	4,204.60	4,414.60
Equity Value (M)	4,613.62	4,834.33	5,063.61
Shares Outstanding (M)	37.63	37.63	37.63
Fair Value	$122.61	$128.48	$134.57
Upside / Downside	50.17%	57.35%	64.81%

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

Bilfinger SE (GBF.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener