DDM Analysis: 0PMJ.L

Valuation Snapshot

Stable Growth	$102.86 - $378.92	$315.17
Multi-Stage	$48.22 - $52.73	$50.43
Blended Fair Value	$182.80
Current Price	$46.02
Upside	297.22%
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	$315.17	$378.92
Upside / Downside	123.52%	584.85%	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	1,396.63	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)	46,706.48	48,962.42	51,304.71
Equity Value (M)	54,262.67	56,750.09	59,330.06
Shares Outstanding (M)	1,125.27	1,125.27	1,125.27
Fair Value	$48.22	$50.43	$52.73
Upside / Downside	4.78%	9.59%	14.57%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 18 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HBCP	Home Bancorp, Inc.	1.92%	$1.10	19.54%
SLM	SLM Corporation	1.92%	$0.53	17.47%
UVE	Universal Insurance Holdings, Inc.	1.92%	$0.61	14.30%
WAL	Western Alliance Bancorporation	1.92%	$1.64	20.05%
0JZ1.L	Masco Corporation	1.91%	$1.23	31.44%
0L8B.L	Southern Copper Corporation	1.91%	$2.80	60.30%
BKR	Baker Hughes Company	1.91%	$0.90	30.82%
BPAC	Bullpen Parlay Acquisition Company	1.91%	$0.20	36.09%
ELV	Elevance Health Inc.	1.91%	$6.75	27.56%
NGVC	Natural Grocers by Vitamin Cottage, Inc.	1.91%	$0.47	23.70%
SYBT	Stock Yards Bancorp, Inc.	1.91%	$1.25	27.22%
0JVQ.L	Lowe's Companies, Inc.	1.90%	$4.67	38.55%
ATERX	AB Sustainable Global Thematic Fund Class R	1.90%	$2.84	36.57%
BLL	Ball Corporation	1.90%	$1.32	9.47%
EAI	Entergy Arkansas, Inc. 1M BD 4.875%66	1.90%	$0.40	9.71%
MMC	Marsh & McLennan Companies, Inc.	1.90%	$3.47	41.48%
THO	Thor Industries, Inc.	1.90%	$2.00	37.63%
TRGP	Targa Resources Corp.	1.90%	$3.55	46.50%
TTC	The Toro Company	1.90%	$1.52	45.26%
0K8M.L	Norfolk Southern Corporation	1.89%	$5.42	41.12%
FDX	FedEx Corporation	1.89%	$5.54	32.63%
ALL	The Allstate Corporation	1.87%	$3.81	12.13%
BERY	Berry Global Group, Inc.	1.87%	$1.26	24.23%
NHC	National HealthCare Corporation	1.87%	$2.44	37.72%
PRDO	Perdoceo Education Corporation	1.87%	$0.54	23.03%
ABT	Abbott Laboratories	1.86%	$2.31	28.93%
TNET	TriNet Group, Inc.	1.86%	$1.06	38.35%
BTMD	biote Corp.	1.85%	$0.05	5.82%
WDFC	WD-40 Company	1.85%	$3.65	54.36%
AMTB	Amerant Bancorp Inc.	1.84%	$0.36	22.80%
BNH	Brookfield Finance Inc. 4.625%	1.84%	$0.30	70.51%
MGRC	McGrath RentCorp	1.84%	$1.93	32.75%
NATI	National Instruments Corporation	1.84%	$1.10	82.38%
OTIS	Otis Worldwide Corporation	1.84%	$1.63	47.44%
WS	Worthington Steel, Inc.	1.84%	$0.65	26.98%
KBH	KB Home	1.83%	$1.05	13.68%
WRB	W. R. Berkley Corporation	1.83%	$1.27	26.69%
PIPR	Piper Sandler Companies	1.82%	$6.36	47.91%
SFBS	ServisFirst Bancshares, Inc.	1.82%	$1.30	27.90%
YUM	Yum! Brands, Inc.	1.82%	$2.73	54.40%
LVS	Las Vegas Sands Corp.	1.81%	$1.18	51.99%
HNVR	Hanover Bancorp, Inc.	1.80%	$0.41	26.32%
TSCO	Tractor Supply Company	1.79%	$0.91	43.76%
CLI	Mack-Cali Realty Corporation	1.78%	$0.33	21.71%
RRR	Red Rock Resorts, Inc.	1.78%	$1.12	60.48%
SBR	Sabine Royalty Trust	1.78%	$1.25	23.02%
TMUS	T-Mobile US, Inc.	1.78%	$3.55	33.70%
BWFG	Bankwell Financial Group, Inc.	1.77%	$0.80	21.59%
DGX	Quest Diagnostics Incorporated	1.77%	$3.07	35.81%
JPM	JPMorgan Chase & Co.	1.77%	$5.75	27.69%

Financials

Fundamentals

Valuations

Miscellaneous

Mode

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