DDM Analysis: SNGR.L

Valuation Snapshot

Stable Growth	$93.92 - $278.73	$261.21
Multi-Stage	$38.34 - $41.94	$40.10
Blended Fair Value	$150.65
Current Price	$46.77
Upside	222.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	-4.65%	2.20%	0.62	0.69	0.33	0.29	0.76	0.79	0.44	0.49	0.57	0.47
YoY Growth	-	-	-9.99%	112.16%	11.23%	-61.40%	-3.86%	80.73%	-11.12%	-14.34%	22.93%	-6.78%
Dividend Yield	-	-	1.33%	1.84%	0.83%	0.90%	2.76%	2.46%	1.16%	1.65%	2.20%	1.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,963.68
(-) Cash Dividends Paid (M)	1,342.29
(=) Cash Retained (M)	1,621.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	592.74	370.46	222.28
Cash Retained (M)	1,621.40	1,621.40	1,621.40
(-) Cash Required (M)	-592.74	-370.46	-222.28
(=) Excess Retained (M)	1,028.66	1,250.94	1,399.12
(/) Shares Outstanding (M)	2,114.63	2,114.63	2,114.63
(=) Excess Retained per Share	0.49	0.59	0.66
LTM Dividend per Share	0.63	0.63	0.63
(+) Excess Retained per Share	0.49	0.59	0.66
(=) Adjusted Dividend	1.12	1.23	1.30
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$93.92	$261.21	$278.73
Upside / Downside	100.81%	458.49%	495.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,963.68	3,156.32	3,361.48	3,579.98	3,812.68	4,060.50	4,182.32
Payout Ratio	45.29%	54.23%	63.17%	72.12%	81.06%	90.00%	92.50%
Projected Dividends (M)	1,342.29	1,711.76	2,123.61	2,581.75	3,090.49	3,654.45	3,868.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,588.33	1,603.38	1,618.44
Year 2 PV (M)	1,828.38	1,863.21	1,898.36
Year 3 PV (M)	2,062.55	2,121.76	2,182.09
Year 4 PV (M)	2,290.94	2,379.04	2,469.66
Year 5 PV (M)	2,513.65	2,635.06	2,761.11
PV of Terminal Value (M)	70,780.54	74,199.27	77,748.84
Equity Value (M)	81,064.39	84,801.71	88,678.50
Shares Outstanding (M)	2,114.63	2,114.63	2,114.63
Fair Value	$38.34	$40.10	$41.94
Upside / Downside	-18.03%	-14.26%	-10.34%

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

SNGN Romgaz S.A. (SNGR.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener