DDM Analysis: DHL.DE

Valuation Snapshot

Stable Growth	$152.29 - $605.56	$412.84
Multi-Stage	$88.01 - $96.30	$92.08
Blended Fair Value	$252.46
Current Price	$37.94
Upside	565.41%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.86%	8.40%	1.88	1.91	1.91	1.45	1.23	1.23	1.22	1.10	0.89	0.89
YoY Growth	-	-	-1.63%	0.00%	31.80%	17.65%	0.21%	0.71%	10.94%	23.66%	-0.29%	6.40%
Dividend Yield	-	-	4.76%	4.87%	4.43%	3.33%	2.64%	4.96%	4.14%	3.10%	2.77%	3.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,538.00
(-) Cash Dividends Paid (M)	2,123.00
(=) Cash Retained (M)	1,415.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	707.60	442.25	265.35
Cash Retained (M)	1,415.00	1,415.00	1,415.00
(-) Cash Required (M)	-707.60	-442.25	-265.35
(=) Excess Retained (M)	707.40	972.75	1,149.65
(/) Shares Outstanding (M)	1,154.69	1,154.69	1,154.69
(=) Excess Retained per Share	0.61	0.84	1.00
LTM Dividend per Share	1.84	1.84	1.84
(+) Excess Retained per Share	0.61	0.84	1.00
(=) Adjusted Dividend	2.45	2.68	2.83
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	4.83%	5.83%	6.83%
Fair Value	$152.29	$412.84	$605.56
Upside / Downside	301.41%	988.13%	1,496.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,538.00	3,744.24	3,962.51	4,193.50	4,437.95	4,696.66	4,837.56
Payout Ratio	60.01%	66.00%	72.00%	78.00%	84.00%	90.00%	92.50%
Projected Dividends (M)	2,123.00	2,471.37	2,853.14	3,271.02	3,727.93	4,226.99	4,474.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	4.83%	5.83%	6.83%
Year 1 PV (M)	2,298.25	2,320.17	2,342.10
Year 2 PV (M)	2,467.41	2,514.71	2,562.46
Year 3 PV (M)	2,630.64	2,706.64	2,784.10
Year 4 PV (M)	2,788.08	2,896.00	3,007.02
Year 5 PV (M)	2,939.87	3,082.79	3,231.22
PV of Terminal Value (M)	88,498.24	92,800.60	97,268.69
Equity Value (M)	101,622.49	106,320.92	111,195.58
Shares Outstanding (M)	1,154.69	1,154.69	1,154.69
Fair Value	$88.01	$92.08	$96.30
Upside / Downside	131.97%	142.69%	153.82%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Deutsche Post AG (DHL.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener