DDM Analysis: PGHH.BO

Valuation Snapshot

Stable Growth	$4,140.22 - $8,804.17	$5,883.10
Multi-Stage	$3,150.16 - $3,433.58	$3,289.33
Blended Fair Value	$4,586.22
Current Price	$14,145.00
Upside	-67.58%
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	28.79%	22.25%	205.00	265.00	145.00	175.00	340.01	57.87	96.45	32.50	479.04	30.25
YoY Growth	-	-	-22.64%	82.76%	-17.14%	-48.53%	487.56%	-40.00%	196.81%	-93.22%	1,483.64%	9.99%
Dividend Yield	-	-	1.45%	1.59%	0.81%	1.26%	2.42%	0.58%	0.80%	0.34%	5.66%	0.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,141.20
(-) Cash Dividends Paid (M)	3,570.80
(=) Cash Retained (M)	3,570.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,428.24	892.65	535.59
Cash Retained (M)	3,570.40	3,570.40	3,570.40
(-) Cash Required (M)	-1,428.24	-892.65	-535.59
(=) Excess Retained (M)	2,142.16	2,677.75	3,034.81
(/) Shares Outstanding (M)	32.46	32.46	32.46
(=) Excess Retained per Share	65.99	82.49	93.49
LTM Dividend per Share	110.00	110.00	110.00
(+) Excess Retained per Share	65.99	82.49	93.49
(=) Adjusted Dividend	176.00	192.50	203.50
WACC / Discount Rate	9.98%	9.98%	9.98%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$4,140.22	$5,883.10	$8,804.17
Upside / Downside	-70.73%	-58.41%	-37.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,141.20	7,605.38	8,099.73	8,626.21	9,186.91	9,784.06	10,077.58
Payout Ratio	50.00%	58.00%	66.00%	74.00%	82.00%	90.00%	92.50%
Projected Dividends (M)	3,570.80	4,411.29	5,345.96	6,383.49	7,533.32	8,805.66	9,321.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.98%	9.98%	9.98%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,973.16	4,010.82	4,048.48
Year 2 PV (M)	4,336.77	4,419.37	4,502.75
Year 3 PV (M)	4,664.12	4,798.01	4,934.44
Year 4 PV (M)	4,957.56	5,148.22	5,344.32
Year 5 PV (M)	5,219.32	5,471.42	5,733.16
PV of Terminal Value (M)	79,104.39	82,925.16	86,892.16
Equity Value (M)	102,255.32	106,773.00	111,455.31
Shares Outstanding (M)	32.46	32.46	32.46
Fair Value	$3,150.16	$3,289.33	$3,433.58
Upside / Downside	-77.73%	-76.75%	-75.73%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Procter & Gamble Hygiene and Health Care Limited (PGHH.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener