DDM Analysis: GALP.LS

Valuation Snapshot

Stable Growth	$24.06 - $51.50	$34.27
Multi-Stage	$31.02 - $34.01	$32.49
Blended Fair Value	$33.38
Current Price	$16.10
Upside	107.34%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.57%	4.31%	0.56	0.57	0.56	0.67	0.53	0.75	0.69	0.66	0.52	0.43
YoY Growth	-	-	-0.71%	0.48%	-15.66%	25.13%	-28.67%	8.98%	4.28%	26.87%	21.62%	15.77%
Dividend Yield	-	-	3.47%	3.60%	5.39%	5.80%	5.39%	7.20%	4.75%	4.30%	3.65%	3.87%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	975.00
(-) Cash Dividends Paid (M)	480.00
(=) Cash Retained (M)	495.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	195.00	121.88	73.13
Cash Retained (M)	495.00	495.00	495.00
(-) Cash Required (M)	-195.00	-121.88	-73.13
(=) Excess Retained (M)	300.00	373.13	421.88
(/) Shares Outstanding (M)	745.02	745.02	745.02
(=) Excess Retained per Share	0.40	0.50	0.57
LTM Dividend per Share	0.64	0.64	0.64
(+) Excess Retained per Share	0.40	0.50	0.57
(=) Adjusted Dividend	1.05	1.15	1.21
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	2.31%	3.31%	4.31%
Fair Value	$24.06	$34.27	$51.50
Upside / Downside	49.44%	112.86%	219.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	975.00	1,007.24	1,040.54	1,074.94	1,110.48	1,147.20	1,181.62
Payout Ratio	49.23%	57.38%	65.54%	73.69%	81.85%	90.00%	92.50%
Projected Dividends (M)	480.00	578.00	681.95	792.15	908.89	1,032.48	1,093.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	2.31%	3.31%	4.31%
Year 1 PV (M)	536.17	541.41	546.65
Year 2 PV (M)	586.82	598.35	609.99
Year 3 PV (M)	632.31	651.03	670.12
Year 4 PV (M)	672.99	699.69	727.18
Year 5 PV (M)	709.18	744.52	781.26
PV of Terminal Value (M)	19,976.10	20,971.66	22,006.52
Equity Value (M)	23,113.56	24,206.66	25,341.72
Shares Outstanding (M)	745.02	745.02	745.02
Fair Value	$31.02	$32.49	$34.01
Upside / Downside	92.70%	101.81%	111.27%

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

Ticker

Industry

Sector

Galp Energia, SGPS, S.A. (GALP.LS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener