DDM Analysis: GBF.DE

Valuation Snapshot

Stable Growth	$74.89 - $141.31	$101.82
Multi-Stage	$122.62 - $134.58	$128.48
Blended Fair Value	$115.15
Current Price	$81.65
Upside	41.03%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.87%	-6.52%	1.79	1.29	5.15	2.09	0.19	1.07	1.12	1.17	0.00	2.35
YoY Growth	-	-	38.89%	-74.91%	146.75%	975.34%	-81.89%	-4.05%	-4.98%	0.00%	-100.00%	-33.23%
Dividend Yield	-	-	2.71%	3.01%	13.17%	6.04%	0.62%	6.97%	3.53%	3.17%	0.00%	6.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	185.80
(-) Cash Dividends Paid (M)	107.70
(=) Cash Retained (M)	78.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	37.16	23.23	13.94
Cash Retained (M)	78.10	78.10	78.10
(-) Cash Required (M)	-37.16	-23.23	-13.94
(=) Excess Retained (M)	40.94	54.88	64.17
(/) Shares Outstanding (M)	37.63	37.63	37.63
(=) Excess Retained per Share	1.09	1.46	1.71
LTM Dividend per Share	2.86	2.86	2.86
(+) Excess Retained per Share	1.09	1.46	1.71
(=) Adjusted Dividend	3.95	4.32	4.57
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	1.09%	2.09%	3.09%
Fair Value	$74.89	$101.82	$141.31
Upside / Downside	-8.28%	24.70%	73.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	185.80	189.68	193.64	197.68	201.81	206.02	212.20
Payout Ratio	57.97%	64.37%	70.78%	77.19%	83.59%	90.00%	92.50%
Projected Dividends (M)	107.70	122.10	137.06	152.58	168.70	185.42	196.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	1.09%	2.09%	3.09%
Year 1 PV (M)	113.61	114.74	115.86
Year 2 PV (M)	118.66	121.02	123.40
Year 3 PV (M)	122.92	126.60	130.36
Year 4 PV (M)	126.45	131.53	136.76
Year 5 PV (M)	129.32	135.85	142.63
PV of Terminal Value (M)	4,002.99	4,204.94	4,414.96
Equity Value (M)	4,613.95	4,834.67	5,063.97
Shares Outstanding (M)	37.63	37.63	37.63
Fair Value	$122.62	$128.48	$134.58
Upside / Downside	50.18%	57.36%	64.82%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Bilfinger SE (GBF.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener