DDM Analysis: GMG.AX

Valuation Snapshot

Stable Growth	$34.30 - $159.56	$76.75
Multi-Stage	$23.07 - $25.26	$24.15
Blended Fair Value	$50.45
Current Price	$34.24
Upside	47.33%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.91%	6.51%	0.30	0.29	0.29	0.29	0.28	0.28	0.27	0.25	0.24	0.17
YoY Growth	-	-	0.74%	0.94%	0.88%	1.05%	0.93%	3.33%	8.25%	5.92%	39.81%	8.38%
Dividend Yield	-	-	0.86%	0.84%	1.45%	1.61%	1.35%	1.90%	1.79%	2.62%	3.03%	2.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,567.50
(-) Cash Dividends Paid (M)	852.30
(=) Cash Retained (M)	715.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	313.50	195.94	117.56
Cash Retained (M)	715.20	715.20	715.20
(-) Cash Required (M)	-313.50	-195.94	-117.56
(=) Excess Retained (M)	401.70	519.26	597.64
(/) Shares Outstanding (M)	1,935.70	1,935.70	1,935.70
(=) Excess Retained per Share	0.21	0.27	0.31
LTM Dividend per Share	0.44	0.44	0.44
(+) Excess Retained per Share	0.21	0.27	0.31
(=) Adjusted Dividend	0.65	0.71	0.75
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	4.51%	5.51%	6.51%
Fair Value	$34.30	$76.75	$159.56
Upside / Downside	0.16%	124.14%	366.00%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,567.50	1,653.83	1,744.91	1,841.00	1,942.39	2,049.36	2,110.84
Payout Ratio	54.37%	61.50%	68.62%	75.75%	82.87%	90.00%	92.50%
Projected Dividends (M)	852.30	1,017.08	1,197.42	1,394.55	1,609.75	1,844.42	1,952.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	4.51%	5.51%	6.51%
Year 1 PV (M)	946.12	955.17	964.22
Year 2 PV (M)	1,036.16	1,056.09	1,076.20
Year 3 PV (M)	1,122.55	1,155.08	1,188.24
Year 4 PV (M)	1,205.37	1,252.17	1,300.32
Year 5 PV (M)	1,284.74	1,347.39	1,412.47
PV of Terminal Value (M)	39,066.91	40,972.13	42,950.96
Equity Value (M)	44,661.85	46,738.03	48,892.41
Shares Outstanding (M)	1,935.70	1,935.70	1,935.70
Fair Value	$23.07	$24.15	$25.26
Upside / Downside	-32.61%	-29.48%	-26.23%

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

Mode

Ticker

Industry

Sector

Goodman Group (GMG.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener