DDM Analysis: VOD.JO

Valuation Snapshot

Stable Growth	$289.35 - $571.80	$400.30
Multi-Stage	$251.81 - $273.94	$262.68
Blended Fair Value	$331.49
Current Price	$133.29
Upside	148.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-4.99%	-0.60%	5.64	6.28	6.67	7.19	7.08	7.29	7.10	6.60	5.92	5.92
YoY Growth	-	-	-10.18%	-5.80%	-7.30%	1.62%	-2.88%	2.72%	7.44%	11.61%	-0.01%	-1.20%
Dividend Yield	-	-	4.50%	6.49%	5.47%	4.50%	5.61%	6.23%	6.22%	4.31%	3.89%	3.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	33,613.00
(-) Cash Dividends Paid (M)	29,538.00
(=) Cash Retained (M)	4,075.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,722.60	4,201.63	2,520.98
Cash Retained (M)	4,075.00	4,075.00	4,075.00
(-) Cash Required (M)	-6,722.60	-4,201.63	-2,520.98
(=) Excess Retained (M)	-2,647.60	-126.63	1,554.03
(/) Shares Outstanding (M)	1,970.00	1,970.00	1,970.00
(=) Excess Retained per Share	-1.34	-0.06	0.79
LTM Dividend per Share	14.99	14.99	14.99
(+) Excess Retained per Share	-1.34	-0.06	0.79
(=) Adjusted Dividend	13.65	14.93	15.78
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	5.01%	6.01%	7.01%
Fair Value	$289.35	$400.30	$571.80
Upside / Downside	117.09%	200.33%	328.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	33,613.00	35,632.17	37,772.64	40,041.69	42,447.04	44,996.89	46,346.80
Payout Ratio	87.88%	88.30%	88.73%	89.15%	89.58%	90.00%	92.50%
Projected Dividends (M)	29,538.00	31,463.70	33,514.17	35,697.44	38,022.08	40,497.20	42,870.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.96%	9.96%	9.96%
Growth Rate	5.01%	6.01%	7.01%
Year 1 PV (M)	28,343.66	28,613.58	28,883.50
Year 2 PV (M)	27,196.98	27,717.45	28,242.85
Year 3 PV (M)	26,096.09	26,848.76	27,615.77
Year 4 PV (M)	25,039.20	26,006.72	27,002.01
Year 5 PV (M)	24,024.57	25,190.51	26,401.29
PV of Terminal Value (M)	365,373.83	383,105.94	401,519.91
Equity Value (M)	496,074.32	517,482.96	539,665.33
Shares Outstanding (M)	1,970.00	1,970.00	1,970.00
Fair Value	$251.81	$262.68	$273.94
Upside / Downside	88.92%	97.08%	105.52%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 22 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
TC.BK	Tropical Canning (Thailand) Public Company Limited	6.05%	$0.30	42.33%
8984.T	Daiwa House REIT Investment Corporation	6.04%	$8,653.99	81.69%
0R40.L	Rai Way S.p.A.	6.03%	$0.33	99.60%
3600.HK	Modern Dental Group Limited	6.03%	$0.32	34.31%
003460.KS	Yuhwa Securities co.,ltd.	6.02%	$162.45	83.00%
298540.KQ	The Nature Holdings Co., Ltd.	6.02%	$521.44	76.58%
6263.TWO	Planet Technology Corporation	6.02%	$7.86	95.87%
NZX.NZ	NZX Limited	6.02%	$0.09	77.46%
WLMM3.SA	WLM Participações e Comércio de Máquinas e Veículos S.A.	6.02%	$1.23	40.06%
1760.HK	Intron Technology Holdings Limited	6.01%	$0.12	30.56%
5209.KL	Gas Malaysia Berhad	6.01%	$0.26	82.61%
ALLAN.PA	Lanson-BCC	6.01%	$1.96	26.09%
QAMC.QA	Qatar Aluminium Manufacturing Company Q.P.S.C.	6.00%	$0.10	74.36%
0237.HK	Safety Godown Company, Limited	5.99%	$0.12	71.07%
8986.T	Daiwa Securities Living Investment Corporation	5.99%	$6,829.90	63.32%
ASX.AX	ASX Limited	5.99%	$3.08	67.16%
MKP.TO	MCAN Mortgage Corporation	5.99%	$1.35	74.01%
0QMU.L	Compagnie Financière Richemont S.A.	5.98%	$6.91	67.79%
8924.TWO	O-TA Precision Industry Co., Ltd.	5.98%	$4.29	80.38%
FMTY14.MX	Fibra Mty, S.A.P.I. de C.V.	5.98%	$0.93	46.45%
HUMAN.BK	Humanica Public Company Limited	5.98%	$0.30	74.76%
603368.SS	Guangxi LiuYao Group Co., Ltd	5.97%	$1.06	53.83%
6069.HK	SY Holdings Group Limited	5.97%	$0.67	97.72%
ASII.JK	PT Astra International Tbk	5.97%	$405.75	50.28%
PXT.TO	Parex Resources Inc.	5.97%	$1.12	86.22%
SB	Safe Bulkers, Inc.	5.97%	$0.29	64.01%
1562.KL	Sports Toto Berhad	5.96%	$0.08	49.23%
8442.TW	WW Holding Inc.	5.96%	$4.19	72.79%
NTV.BK	Nonthavej Hospital Public Company Limited	5.96%	$1.37	66.11%
WLE.AX	WAM Leaders Limited	5.96%	$0.08	8.04%
094280.KS	Hyosung ITX Co. Ltd.	5.95%	$751.76	70.97%
O3P.DE	Österreichische Post AG	5.95%	$1.88	98.14%
PWO.DE	PWO AG	5.95%	$1.75	48.89%
0898.HK	Multifield International Holdings Limited	5.94%	$0.06	9.32%
1155.KL	Malayan Banking Berhad	5.94%	$0.62	72.18%
PORT3.SA	Wilson Sons S.A.	5.94%	$1.11	73.49%
009680.KS	Motonic Corporation	5.93%	$599.08	42.49%
3010.SR	Arabian Cement Company	5.93%	$1.29	91.83%
PGW.NZ	PGG Wrightson Limited	5.93%	$0.13	70.38%
0GX2.L	Neurones S.A.	5.92%	$2.49	61.25%
4012.SR	Thob Al Aseel Company	5.92%	$0.20	89.05%
9585.SR	Mulkia Investment Co.	5.92%	$2.01	37.97%
HEN.DE	Henkel AG & Co. KGaA	5.92%	$3.87	41.88%
KKP.BK	Kiatnakin Phatra Bank Public Company Limited	5.92%	$4.02	63.80%
030000.KS	Cheil Worldwide Inc.	5.91%	$1,232.93	68.46%
0RCW.L	Kid ASA	5.91%	$8.00	99.60%
ARSA.ME	Arsagera Asset Management	5.91%	$0.50	52.65%
DBM.TO	Doman Building Materials Group Ltd.	5.91%	$0.56	65.99%
DU.AE	Emirates Integrated Telecommunications Company PJSC	5.91%	$0.58	95.05%
NXR-UN.TO	Nexus Industrial REIT	5.91%	$0.47	57.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Vodacom Group Limited (VOD.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener