DDM Analysis: SIE.DE

Valuation Snapshot

Stable Growth	$219.62 - $456.76	$309.62
Multi-Stage	$306.27 - $336.09	$320.90
Blended Fair Value	$315.26
Current Price	$217.65
Upside	44.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.92%	3.89%	4.66	4.22	4.04	3.52	3.99	3.84	3.78	3.66	3.55	3.43
YoY Growth	-	-	10.32%	4.57%	14.66%	-11.66%	3.73%	1.63%	3.33%	3.08%	3.63%	7.70%
Dividend Yield	-	-	2.47%	2.52%	3.11%	2.31%	3.39%	3.30%	3.86%	3.18%	3.04%	3.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,902.00
(-) Cash Dividends Paid (M)	4,093.00
(=) Cash Retained (M)	5,809.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,980.40	1,237.75	742.65
Cash Retained (M)	5,809.00	5,809.00	5,809.00
(-) Cash Required (M)	-1,980.40	-1,237.75	-742.65
(=) Excess Retained (M)	3,828.60	4,571.25	5,066.35
(/) Shares Outstanding (M)	796.16	796.16	796.16
(=) Excess Retained per Share	4.81	5.74	6.36
LTM Dividend per Share	5.14	5.14	5.14
(+) Excess Retained per Share	4.81	5.74	6.36
(=) Adjusted Dividend	9.95	10.88	11.50
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.92%	2.92%	3.92%
Fair Value	$219.62	$309.62	$456.76
Upside / Downside	0.91%	42.26%	109.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,902.00	10,191.33	10,489.11	10,795.59	11,111.02	11,435.68	11,778.75
Payout Ratio	41.34%	51.07%	60.80%	70.53%	80.27%	90.00%	92.50%
Projected Dividends (M)	4,093.00	5,204.51	6,377.49	7,614.56	8,918.49	10,292.11	10,895.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	1.92%	2.92%	3.92%
Year 1 PV (M)	4,837.60	4,885.06	4,932.53
Year 2 PV (M)	5,509.96	5,618.62	5,728.33
Year 3 PV (M)	6,114.96	6,296.72	6,482.05
Year 4 PV (M)	6,657.17	6,922.31	7,195.28
Year 5 PV (M)	7,140.89	7,498.15	7,869.56
PV of Terminal Value (M)	213,581.31	224,266.63	235,375.40
Equity Value (M)	243,841.89	255,487.48	267,583.15
Shares Outstanding (M)	796.16	796.16	796.16
Fair Value	$306.27	$320.90	$336.09
Upside / Downside	40.72%	47.44%	54.42%

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

Analysis Mode

Ticker

Industry

Sector

Siemens AG (SIE.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener