DDM Analysis: 2M6.DE

Valuation Snapshot

Stable Growth	$57.81 - $110.16	$78.89
Multi-Stage	$72.59 - $79.39	$75.93
Blended Fair Value	$77.41
Current Price	$93.42
Upside	-17.14%
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	4.40%	10.38%	2.79	2.85	2.81	2.63	2.42	2.25	2.09	1.94	1.85	1.66
YoY Growth	-	-	-2.10%	1.38%	6.89%	8.43%	7.81%	7.46%	7.98%	4.97%	11.08%	59.99%
Dividend Yield	-	-	3.07%	3.53%	3.20%	2.83%	1.85%	2.38%	2.02%	2.16%	2.18%	1.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,764.00
(-) Cash Dividends Paid (M)	3,614.00
(=) Cash Retained (M)	1,150.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	952.80	595.50	357.30
Cash Retained (M)	1,150.00	1,150.00	1,150.00
(-) Cash Required (M)	-952.80	-595.50	-357.30
(=) Excess Retained (M)	197.20	554.50	792.70
(/) Shares Outstanding (M)	1,287.13	1,287.13	1,287.13
(=) Excess Retained per Share	0.15	0.43	0.62
LTM Dividend per Share	2.81	2.81	2.81
(+) Excess Retained per Share	0.15	0.43	0.62
(=) Adjusted Dividend	2.96	3.24	3.42
WACC / Discount Rate	7.64%	7.64%	7.64%
Growth Rate	2.40%	3.40%	4.40%
Fair Value	$57.81	$78.89	$110.16
Upside / Downside	-38.12%	-15.55%	17.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,764.00	4,925.91	5,093.33	5,266.43	5,445.42	5,630.50	5,799.41
Payout Ratio	75.86%	78.69%	81.52%	84.34%	87.17%	90.00%	92.50%
Projected Dividends (M)	3,614.00	3,876.13	4,151.90	4,441.93	4,746.89	5,067.45	5,364.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.64%	7.64%	7.64%
Growth Rate	2.40%	3.40%	4.40%
Year 1 PV (M)	3,566.07	3,600.90	3,635.72
Year 2 PV (M)	3,514.24	3,583.21	3,652.85
Year 3 PV (M)	3,458.99	3,561.32	3,665.65
Year 4 PV (M)	3,400.78	3,535.58	3,674.35
Year 5 PV (M)	3,340.03	3,506.34	3,679.20
PV of Terminal Value (M)	76,147.70	79,939.24	83,880.32
Equity Value (M)	93,427.80	97,726.58	102,188.09
Shares Outstanding (M)	1,287.13	1,287.13	1,287.13
Fair Value	$72.59	$75.93	$79.39
Upside / Downside	-22.30%	-18.73%	-15.02%

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

Analysis Mode

Ticker

Industry

Sector

Medtronic plc (2M6.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener