DDM Analysis: ULVR.L

Valuation Snapshot

Stable Growth	$55.34 - $97.52	$73.24
Multi-Stage	$103.32 - $113.42	$108.27
Blended Fair Value	$90.76
Current Price	$51.76
Upside	75.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.52%	3.08%	1.72	1.74	1.73	1.79	1.71	1.68	1.62	1.56	1.44	1.33
YoY Growth	-	-	-1.01%	0.79%	-3.44%	4.77%	1.66%	3.52%	3.83%	8.51%	8.35%	4.45%
Dividend Yield	-	-	3.14%	3.98%	3.66%	3.82%	3.48%	3.27%	3.56%	3.37%	3.73%	3.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,439.00
(-) Cash Dividends Paid (M)	7,597.00
(=) Cash Retained (M)	2,842.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,087.80	1,304.88	782.93
Cash Retained (M)	2,842.00	2,842.00	2,842.00
(-) Cash Required (M)	-2,087.80	-1,304.88	-782.93
(=) Excess Retained (M)	754.20	1,537.13	2,059.08
(/) Shares Outstanding (M)	2,503.85	2,503.85	2,503.85
(=) Excess Retained per Share	0.30	0.61	0.82
LTM Dividend per Share	3.03	3.03	3.03
(+) Excess Retained per Share	0.30	0.61	0.82
(=) Adjusted Dividend	3.34	3.65	3.86
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	0.29%	1.29%	2.29%
Fair Value	$55.34	$73.24	$97.52
Upside / Downside	6.91%	41.51%	88.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,439.00	10,573.97	10,710.69	10,849.17	10,989.44	11,131.53	11,465.47
Payout Ratio	72.78%	76.22%	79.67%	83.11%	86.56%	90.00%	92.50%
Projected Dividends (M)	7,597.00	8,059.49	8,532.68	9,016.75	9,511.91	10,018.38	10,605.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	0.29%	1.29%	2.29%
Year 1 PV (M)	7,504.31	7,579.13	7,653.95
Year 2 PV (M)	7,397.60	7,545.86	7,695.58
Year 3 PV (M)	7,278.78	7,498.68	7,722.97
Year 4 PV (M)	7,149.55	7,438.99	7,737.14
Year 5 PV (M)	7,011.50	7,368.09	7,739.05
PV of Terminal Value (M)	222,363.33	233,672.30	245,436.79
Equity Value (M)	258,705.07	271,103.06	283,985.48
Shares Outstanding (M)	2,503.85	2,503.85	2,503.85
Fair Value	$103.32	$108.27	$113.42
Upside / Downside	99.62%	109.19%	119.13%

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

Unilever PLC (ULVR.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener