DDM Analysis: ZBH

Valuation Snapshot

Stable Growth	$35.92 - $54.62	$44.69
Multi-Stage	$60.25 - $66.22	$63.18
Blended Fair Value	$53.93
Current Price	$98.50
Upside	-45.24%
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	-0.07%	3.02%	0.98	1.01	1.01	1.00	1.00	0.99	0.98	0.97	0.95	0.79
YoY Growth	-	-	-2.44%	-0.15%	0.55%	0.81%	0.92%	0.77%	0.83%	2.76%	19.92%	7.97%
Dividend Yield	-	-	0.87%	0.78%	0.78%	0.79%	0.64%	1.01%	0.79%	0.92%	0.80%	0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	805.20
(-) Cash Dividends Paid (M)	190.80
(=) Cash Retained (M)	614.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	161.04	100.65	60.39
Cash Retained (M)	614.40	614.40	614.40
(-) Cash Required (M)	-161.04	-100.65	-60.39
(=) Excess Retained (M)	453.36	513.75	554.01
(/) Shares Outstanding (M)	199.18	199.18	199.18
(=) Excess Retained per Share	2.28	2.58	2.78
LTM Dividend per Share	0.96	0.96	0.96
(+) Excess Retained per Share	2.28	2.58	2.78
(=) Adjusted Dividend	3.23	3.54	3.74
WACC / Discount Rate	7.94%	7.94%	7.94%
Growth Rate	-0.97%	0.03%	1.03%
Fair Value	$35.92	$44.69	$54.62
Upside / Downside	-63.54%	-54.63%	-44.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	805.20	805.42	805.63	805.85	806.07	806.29	830.47
Payout Ratio	23.70%	36.96%	50.22%	63.48%	76.74%	90.00%	92.50%
Projected Dividends (M)	190.80	297.66	404.57	511.54	618.57	725.66	768.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.94%	7.94%	7.94%
Growth Rate	-0.97%	0.03%	1.03%
Year 1 PV (M)	272.99	275.75	278.51
Year 2 PV (M)	340.31	347.21	354.19
Year 3 PV (M)	394.64	406.71	419.03
Year 4 PV (M)	437.67	455.61	474.11
Year 5 PV (M)	470.89	495.15	520.41
PV of Terminal Value (M)	10,083.04	10,602.54	11,143.22
Equity Value (M)	11,999.54	12,582.98	13,189.47
Shares Outstanding (M)	199.18	199.18	199.18
Fair Value	$60.25	$63.18	$66.22
Upside / Downside	-38.84%	-35.86%	-32.77%

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

Analysis Mode

Ticker

Industry

Sector

Zimmer Biomet Holdings, Inc. (ZBH)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener