DDM Analysis: PKN.WA

Valuation Snapshot

Stable Growth	$620.13 - $1,838.52	$1,722.97
Multi-Stage	$252.88 - $276.64	$264.54
Blended Fair Value	$993.75
Current Price	$82.10
Upside	1,110.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.26%	22.82%	4.15	5.50	1.29	1.29	0.37	1.29	1.11	1.11	0.74	0.61
YoY Growth	-	-	-24.53%	326.52%	0.00%	249.77%	-71.50%	17.07%	0.00%	50.06%	21.10%	14.42%
Dividend Yield	-	-	6.10%	8.31%	2.21%	1.70%	0.58%	2.32%	1.11%	1.31%	0.74%	0.82%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,732.00
(-) Cash Dividends Paid (M)	4,819.00
(=) Cash Retained (M)	5,913.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,146.40	1,341.50	804.90
Cash Retained (M)	5,913.00	5,913.00	5,913.00
(-) Cash Required (M)	-2,146.40	-1,341.50	-804.90
(=) Excess Retained (M)	3,766.60	4,571.50	5,108.10
(/) Shares Outstanding (M)	1,160.89	1,160.89	1,160.89
(=) Excess Retained per Share	3.24	3.94	4.40
LTM Dividend per Share	4.15	4.15	4.15
(+) Excess Retained per Share	3.24	3.94	4.40
(=) Adjusted Dividend	7.40	8.09	8.55
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$620.13	$1,722.97	$1,838.52
Upside / Downside	655.33%	1,998.62%	2,139.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,732.00	11,429.58	12,172.50	12,963.72	13,806.36	14,703.77	15,144.88
Payout Ratio	44.90%	53.92%	62.94%	71.96%	80.98%	90.00%	92.50%
Projected Dividends (M)	4,819.00	6,163.11	7,661.60	9,328.85	11,180.47	13,233.39	14,009.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,718.76	5,772.96	5,827.17
Year 2 PV (M)	6,596.64	6,722.29	6,849.12
Year 3 PV (M)	7,453.03	7,666.98	7,884.99
Year 4 PV (M)	8,288.32	8,607.07	8,934.92
Year 5 PV (M)	9,102.89	9,542.56	9,999.06
PV of Terminal Value (M)	256,410.70	268,795.43	281,654.16
Equity Value (M)	293,570.34	307,107.30	321,149.42
Shares Outstanding (M)	1,160.89	1,160.89	1,160.89
Fair Value	$252.88	$264.54	$276.64
Upside / Downside	208.02%	222.22%	236.96%

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

Polski Koncern Naftowy ORLEN Spólka Akcyjna (PKN.WA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener