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 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

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