DDM Analysis: DRREDDY.BO

Valuation Snapshot

Stable Growth	$11,864.79 - $13,978.73	$13,100.12
Multi-Stage	$2,884.89 - $3,162.85	$3,021.30
Blended Fair Value	$8,060.71
Current Price	$1,223.70
Upside	558.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	11.21%	8.07%	7.99	7.97	5.97	4.97	4.97	4.70	4.80	4.79	4.06	4.92
YoY Growth	-	-	0.21%	33.52%	20.09%	-0.02%	5.90%	-2.15%	0.25%	17.76%	-17.44%	33.88%
Dividend Yield	-	-	0.62%	0.63%	0.58%	0.57%	0.46%	0.60%	0.90%	1.07%	0.76%	0.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	58,621.00
(-) Cash Dividends Paid (M)	6,659.00
(=) Cash Retained (M)	51,962.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,724.20	7,327.63	4,396.58
Cash Retained (M)	51,962.00	51,962.00	51,962.00
(-) Cash Required (M)	-11,724.20	-7,327.63	-4,396.58
(=) Excess Retained (M)	40,237.80	44,634.38	47,565.43
(/) Shares Outstanding (M)	834.00	834.00	834.00
(=) Excess Retained per Share	48.25	53.52	57.03
LTM Dividend per Share	7.98	7.98	7.98
(+) Excess Retained per Share	48.25	53.52	57.03
(=) Adjusted Dividend	56.23	61.50	65.02
WACC / Discount Rate	5.50%	5.50%	5.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$11,864.79	$13,100.12	$13,978.73
Upside / Downside	869.58%	970.53%	1,042.33%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	58,621.00	62,431.37	66,489.40	70,811.21	75,413.94	80,315.85	82,725.33
Payout Ratio	11.36%	27.09%	42.82%	58.54%	74.27%	90.00%	92.50%
Projected Dividends (M)	6,659.00	16,911.11	28,467.87	41,455.55	56,011.36	72,284.27	76,520.93

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.50%	5.50%	5.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,879.03	16,029.55	16,180.06
Year 2 PV (M)	25,099.13	25,577.20	26,059.78
Year 3 PV (M)	34,319.29	35,304.47	36,308.33
Year 4 PV (M)	43,539.51	45,213.92	46,936.16
Year 5 PV (M)	52,759.79	55,308.11	57,953.96
PV of Terminal Value (M)	2,234,402.93	2,342,325.43	2,454,378.38
Equity Value (M)	2,405,999.69	2,519,758.67	2,637,816.66
Shares Outstanding (M)	834.00	834.00	834.00
Fair Value	$2,884.89	$3,021.30	$3,162.85
Upside / Downside	135.75%	146.90%	158.47%

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

Dr. Reddy's Laboratories Limited (DRREDDY.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener