DDM Analysis: ICICIPRULI.BO

Valuation Snapshot

Stable Growth	$157.19 - $317.47	$219.23
Multi-Stage	$122.06 - $133.46	$127.66
Blended Fair Value	$173.44
Current Price	$595.20
Upside	-70.86%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-26.57%	-20.27%	0.60	0.59	0.54	1.97	0.00	2.79	4.83	6.80	5.86	8.26
YoY Growth	-	-	0.39%	9.38%	-72.48%	13,057,063.64%	-100.00%	-42.17%	-28.97%	16.07%	-29.09%	43.84%
Dividend Yield	-	-	0.09%	0.10%	0.09%	0.40%	0.00%	0.66%	1.24%	1.80%	1.24%	2.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,070.10
(-) Cash Dividends Paid (M)	1,213.30
(=) Cash Retained (M)	11,856.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,614.02	1,633.76	980.26
Cash Retained (M)	11,856.80	11,856.80	11,856.80
(-) Cash Required (M)	-2,614.02	-1,633.76	-980.26
(=) Excess Retained (M)	9,242.78	10,223.04	10,876.54
(/) Shares Outstanding (M)	1,455.56	1,455.56	1,455.56
(=) Excess Retained per Share	6.35	7.02	7.47
LTM Dividend per Share	0.83	0.83	0.83
(+) Excess Retained per Share	6.35	7.02	7.47
(=) Adjusted Dividend	7.18	7.86	8.31
WACC / Discount Rate	9.85%	9.85%	9.85%
Growth Rate	5.05%	6.05%	7.05%
Fair Value	$157.19	$219.23	$317.47
Upside / Downside	-73.59%	-63.17%	-46.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,070.10	13,860.39	14,698.46	15,587.20	16,529.68	17,529.15	18,055.03
Payout Ratio	9.28%	25.43%	41.57%	57.71%	73.86%	90.00%	92.50%
Projected Dividends (M)	1,213.30	3,524.20	6,110.12	8,995.87	12,208.26	15,776.24	16,700.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.85%	9.85%	9.85%
Growth Rate	5.05%	6.05%	7.05%
Year 1 PV (M)	3,178.02	3,208.27	3,238.53
Year 2 PV (M)	4,968.69	5,063.74	5,159.69
Year 3 PV (M)	6,596.78	6,786.97	6,980.79
Year 4 PV (M)	8,073.07	8,384.90	8,705.67
Year 5 PV (M)	9,407.72	9,864.12	10,338.05
PV of Terminal Value (M)	145,447.66	152,503.74	159,831.05
Equity Value (M)	177,671.94	185,811.74	194,253.78
Shares Outstanding (M)	1,455.56	1,455.56	1,455.56
Fair Value	$122.06	$127.66	$133.46
Upside / Downside	-79.49%	-78.55%	-77.58%

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

ICICI Prudential Life Insurance Company Limited (ICICIPRULI.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener