DDM Analysis: PRY.MI

Valuation Snapshot

Stable Growth	$664.76 - $783.20	$733.97
Multi-Stage	$436.30 - $478.84	$457.17
Blended Fair Value	$595.57
Current Price	$84.18
Upside	607.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.32%	8.54%	0.70	0.55	0.51	0.46	0.23	0.39	0.37	0.32	0.35	0.32
YoY Growth	-	-	27.85%	6.76%	12.12%	100.00%	-41.59%	7.62%	15.38%	-10.78%	12.09%	2.25%
Dividend Yield	-	-	1.40%	1.15%	1.33%	1.48%	0.83%	2.69%	2.19%	1.28%	1.48%	1.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,132.00
(-) Cash Dividends Paid (M)	239.00
(=) Cash Retained (M)	893.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	226.40	141.50	84.90
Cash Retained (M)	893.00	893.00	893.00
(-) Cash Required (M)	-226.40	-141.50	-84.90
(=) Excess Retained (M)	666.60	751.50	808.10
(/) Shares Outstanding (M)	287.45	287.45	287.45
(=) Excess Retained per Share	2.32	2.61	2.81
LTM Dividend per Share	0.83	0.83	0.83
(+) Excess Retained per Share	2.32	2.61	2.81
(=) Adjusted Dividend	3.15	3.45	3.64
WACC / Discount Rate	3.00%	3.00%	3.00%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$664.76	$733.97	$783.20
Upside / Downside	689.69%	771.91%	830.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,132.00	1,205.58	1,283.94	1,367.40	1,456.28	1,550.94	1,597.47
Payout Ratio	21.11%	34.89%	48.67%	62.45%	76.22%	90.00%	92.50%
Projected Dividends (M)	239.00	420.63	624.87	853.88	1,110.01	1,395.84	1,477.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.00%	3.00%	3.00%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	404.53	408.37	412.20
Year 2 PV (M)	577.95	588.96	600.07
Year 3 PV (M)	759.54	781.34	803.56
Year 4 PV (M)	949.59	986.10	1,023.67
Year 5 PV (M)	1,148.40	1,203.87	1,261.46
PV of Terminal Value (M)	121,571.17	127,443.10	133,539.77
Equity Value (M)	125,411.18	131,411.75	137,640.73
Shares Outstanding (M)	287.45	287.45	287.45
Fair Value	$436.30	$457.17	$478.84
Upside / Downside	418.29%	443.09%	468.83%

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

Mode

Ticker

Industry

Sector

Prysmian S.p.A. (PRY.MI)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener