DDM Analysis: EOAN.DE

Valuation Snapshot

Stable Growth	$97.32 - $228.43	$214.07
Multi-Stage	$33.94 - $37.14	$35.51
Blended Fair Value	$124.79
Current Price	$16.02
Upside	678.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.23%	5.12%	0.53	0.51	0.49	0.47	0.46	0.36	0.25	0.13	0.37	0.27
YoY Growth	-	-	3.98%	4.15%	4.33%	2.17%	28.65%	43.38%	88.41%	-64.65%	38.24%	-15.95%
Dividend Yield	-	-	3.79%	3.99%	4.25%	4.45%	4.63%	3.78%	2.53%	1.46%	5.01%	3.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,001.00
(-) Cash Dividends Paid (M)	1,437.00
(=) Cash Retained (M)	1,564.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	600.20	375.13	225.08
Cash Retained (M)	1,564.00	1,564.00	1,564.00
(-) Cash Required (M)	-600.20	-375.13	-225.08
(=) Excess Retained (M)	963.80	1,188.88	1,338.93
(/) Shares Outstanding (M)	2,612.75	2,612.75	2,612.75
(=) Excess Retained per Share	0.37	0.46	0.51
LTM Dividend per Share	0.55	0.55	0.55
(+) Excess Retained per Share	0.37	0.46	0.51
(=) Adjusted Dividend	0.92	1.01	1.06
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$97.32	$214.07	$228.43
Upside / Downside	507.51%	1,236.27%	1,325.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,001.00	3,196.07	3,403.81	3,625.06	3,860.69	4,111.63	4,234.98
Payout Ratio	47.88%	56.31%	64.73%	73.15%	81.58%	90.00%	92.50%
Projected Dividends (M)	1,437.00	1,799.62	2,203.30	2,651.86	3,149.42	3,700.47	3,917.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,673.98	1,689.84	1,705.71
Year 2 PV (M)	1,906.39	1,942.70	1,979.36
Year 3 PV (M)	2,134.31	2,195.58	2,258.01
Year 4 PV (M)	2,357.81	2,448.48	2,541.75
Year 5 PV (M)	2,576.93	2,701.40	2,830.63
PV of Terminal Value (M)	78,029.38	81,798.23	85,711.32
Equity Value (M)	88,678.80	92,776.23	97,026.77
Shares Outstanding (M)	2,612.75	2,612.75	2,612.75
Fair Value	$33.94	$35.51	$37.14
Upside / Downside	111.87%	121.65%	131.81%

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

E.on Se (EOAN.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener