DDM Analysis: EN.PA

Valuation Snapshot

Stable Growth	$78.80 - $301.04	$133.01
Multi-Stage	$77.28 - $84.62	$80.88
Blended Fair Value	$106.94
Current Price	$38.32
Upside	179.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.62%	20.63%	1.89	1.77	1.79	1.70	1.70	1.66	1.63	1.49	1.45	1.42
YoY Growth	-	-	7.00%	-1.32%	5.10%	0.15%	2.38%	1.77%	9.15%	2.90%	2.60%	389.09%
Dividend Yield	-	-	5.19%	4.68%	5.75%	5.38%	4.97%	6.21%	5.00%	3.67%	3.81%	3.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,046.00
(-) Cash Dividends Paid (M)	755.00
(=) Cash Retained (M)	291.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	209.20	130.75	78.45
Cash Retained (M)	291.00	291.00	291.00
(-) Cash Required (M)	-209.20	-130.75	-78.45
(=) Excess Retained (M)	81.80	160.25	212.55
(/) Shares Outstanding (M)	380.11	380.11	380.11
(=) Excess Retained per Share	0.22	0.42	0.56
LTM Dividend per Share	1.99	1.99	1.99
(+) Excess Retained per Share	0.22	0.42	0.56
(=) Adjusted Dividend	2.20	2.41	2.55
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.53%	4.53%	5.53%
Fair Value	$78.80	$133.01	$301.04
Upside / Downside	105.64%	247.10%	685.60%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,046.00	1,093.36	1,142.86	1,194.60	1,248.69	1,305.22	1,344.38
Payout Ratio	72.18%	75.74%	79.31%	82.87%	86.44%	90.00%	92.50%
Projected Dividends (M)	755.00	828.15	906.38	989.99	1,079.31	1,174.70	1,243.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	3.53%	4.53%	5.53%
Year 1 PV (M)	770.75	778.19	785.64
Year 2 PV (M)	785.08	800.32	815.71
Year 3 PV (M)	798.07	821.42	845.22
Year 4 PV (M)	809.77	841.51	874.18
Year 5 PV (M)	820.24	860.63	902.59
PV of Terminal Value (M)	25,391.14	26,641.36	27,940.35
Equity Value (M)	29,375.04	30,743.42	32,163.68
Shares Outstanding (M)	380.11	380.11	380.11
Fair Value	$77.28	$80.88	$84.62
Upside / Downside	101.67%	111.07%	120.82%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Bouygues S.A. (EN.PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener