DDM Analysis: LOR.DE

Valuation Snapshot

Stable Growth	$2,141.30 - $4,674.80	$4,380.98
Multi-Stage	$714.54 - $781.57	$747.44
Blended Fair Value	$2,564.21
Current Price	$363.10
Upside	606.20%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.23%	8.56%	6.74	6.39	5.02	4.39	4.09	4.14	3.85	3.49	3.42	2.86
YoY Growth	-	-	5.53%	27.35%	14.36%	7.37%	-1.37%	7.75%	10.19%	2.06%	19.42%	-3.43%
Dividend Yield	-	-	1.97%	1.42%	1.50%	1.05%	1.31%	1.57%	1.91%	1.89%	1.97%	1.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,601.70
(-) Cash Dividends Paid (M)	7,483.00
(=) Cash Retained (M)	5,118.70

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,520.34	1,575.21	945.13
Cash Retained (M)	5,118.70	5,118.70	5,118.70
(-) Cash Required (M)	-2,520.34	-1,575.21	-945.13
(=) Excess Retained (M)	2,598.36	3,543.49	4,173.57
(/) Shares Outstanding (M)	536.10	536.10	536.10
(=) Excess Retained per Share	4.85	6.61	7.79
LTM Dividend per Share	13.96	13.96	13.96
(+) Excess Retained per Share	4.85	6.61	7.79
(=) Adjusted Dividend	18.80	20.57	21.74
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,141.30	$4,380.98	$4,674.80
Upside / Downside	489.73%	1,106.55%	1,187.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,601.70	13,420.81	14,293.16	15,222.22	16,211.66	17,265.42	17,783.38
Payout Ratio	59.38%	65.50%	71.63%	77.75%	83.88%	90.00%	92.50%
Projected Dividends (M)	7,483.00	8,791.26	10,237.98	11,835.63	13,597.72	15,538.88	16,449.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	8,182.84	8,260.41	8,337.97
Year 2 PV (M)	8,869.94	9,038.88	9,209.42
Year 3 PV (M)	9,544.44	9,818.43	10,097.61
Year 4 PV (M)	10,206.54	10,599.05	11,002.78
Year 5 PV (M)	10,856.38	11,380.74	11,925.18
PV of Terminal Value (M)	335,405.40	351,605.61	368,425.84
Equity Value (M)	383,065.54	400,703.13	418,998.80
Shares Outstanding (M)	536.10	536.10	536.10
Fair Value	$714.54	$747.44	$781.57
Upside / Downside	96.79%	105.85%	115.25%

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

L'Oréal S.A. (LOR.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener