DDM Analysis: RWE.DE

Valuation Snapshot

Stable Growth	$296.04 - $694.82	$651.15
Multi-Stage	$103.16 - $112.88	$107.93
Blended Fair Value	$379.54
Current Price	$35.43
Upside	971.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.89%	-3.49%	1.01	0.91	0.83	0.78	0.67	0.69	1.39	0.22	0.55	1.45
YoY Growth	-	-	11.21%	9.85%	5.91%	16.87%	-3.34%	-50.34%	544.65%	-60.93%	-61.96%	0.85%
Dividend Yield	-	-	3.05%	2.93%	2.08%	1.97%	1.99%	2.88%	5.87%	1.07%	3.55%	12.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,579.00
(-) Cash Dividends Paid (M)	1,206.00
(=) Cash Retained (M)	1,373.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	515.80	322.38	193.43
Cash Retained (M)	1,373.00	1,373.00	1,373.00
(-) Cash Required (M)	-515.80	-322.38	-193.43
(=) Excess Retained (M)	857.20	1,050.63	1,179.58
(/) Shares Outstanding (M)	738.17	738.17	738.17
(=) Excess Retained per Share	1.16	1.42	1.60
LTM Dividend per Share	1.63	1.63	1.63
(+) Excess Retained per Share	1.16	1.42	1.60
(=) Adjusted Dividend	2.80	3.06	3.23
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$296.04	$651.15	$694.82
Upside / Downside	735.55%	1,737.86%	1,861.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,579.00	2,746.64	2,925.17	3,115.30	3,317.80	3,533.45	3,639.46
Payout Ratio	46.76%	55.41%	64.06%	72.70%	81.35%	90.00%	92.50%
Projected Dividends (M)	1,206.00	1,521.91	1,873.79	2,264.98	2,699.11	3,180.11	3,366.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,415.65	1,429.07	1,442.49
Year 2 PV (M)	1,621.28	1,652.16	1,683.33
Year 3 PV (M)	1,822.94	1,875.27	1,928.59
Year 4 PV (M)	2,020.68	2,098.39	2,178.32
Year 5 PV (M)	2,214.56	2,321.53	2,432.59
PV of Terminal Value (M)	67,056.90	70,295.78	73,658.61
Equity Value (M)	76,152.02	79,672.20	83,323.93
Shares Outstanding (M)	738.17	738.17	738.17
Fair Value	$103.16	$107.93	$112.88
Upside / Downside	191.17%	204.63%	218.60%

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

Analysis Mode

Ticker

Industry

Sector

RWE AG (RWE.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener