DDM Analysis: RRU.DE

Valuation Snapshot

Stable Growth	$37.77 - $168.96	$88.24
Multi-Stage	$79.57 - $87.72	$83.57
Blended Fair Value	$85.91
Current Price	$9.83
Upside	773.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	0.00	0.00	0.00	0.01	0.00	0.03	0.00	0.00	0.05
YoY Growth	-	-	-100.00%	0.00%	0.00%	-100.00%	0.00%	-100.00%	0.00%	0.00%	-100.00%	453.95%
Dividend Yield	-	-	0.00%	0.00%	0.01%	0.00%	1.05%	0.00%	2.46%	0.00%	0.00%	5.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,511.50
(-) Cash Dividends Paid (M)	507.00
(=) Cash Retained (M)	7,004.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,502.30	938.94	563.36
Cash Retained (M)	7,004.50	7,004.50	7,004.50
(-) Cash Required (M)	-1,502.30	-938.94	-563.36
(=) Excess Retained (M)	5,502.20	6,065.56	6,441.14
(/) Shares Outstanding (M)	8,442.75	8,442.75	8,442.75
(=) Excess Retained per Share	0.65	0.72	0.76
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	0.65	0.72	0.76
(=) Adjusted Dividend	0.71	0.78	0.82
WACC / Discount Rate	2.55%	2.55%	2.55%
Growth Rate	0.66%	1.66%	2.66%
Fair Value	$37.77	$88.24	$168.96
Upside / Downside	284.23%	797.68%	1,618.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,511.50	7,635.82	7,762.19	7,890.65	8,021.25	8,154.00	8,398.62
Payout Ratio	6.75%	23.40%	40.05%	56.70%	73.35%	90.00%	92.50%
Projected Dividends (M)	507.00	1,786.76	3,108.74	4,473.99	5,883.58	7,338.60	7,768.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.55%	2.55%	2.55%
Growth Rate	0.66%	1.66%	2.66%
Year 1 PV (M)	1,725.16	1,742.30	1,759.44
Year 2 PV (M)	2,898.08	2,955.95	3,014.40
Year 3 PV (M)	4,027.03	4,148.25	4,271.88
Year 4 PV (M)	5,113.22	5,319.46	5,531.89
Year 5 PV (M)	6,157.85	6,469.88	6,794.43
PV of Terminal Value (M)	651,876.89	684,908.47	719,265.70
Equity Value (M)	671,798.23	705,544.32	740,637.73
Shares Outstanding (M)	8,442.75	8,442.75	8,442.75
Fair Value	$79.57	$83.57	$87.72
Upside / Downside	709.47%	750.13%	792.42%

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

Rolls-Royce Holdings plc (RRU.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener