DDM Analysis: PG

Valuation Snapshot

Stable Growth	$104.00 - $195.98	$141.33
Multi-Stage	$153.82 - $168.66	$161.10
Blended Fair Value	$151.21
Current Price	$153.65
Upside	-1.59%
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	4.85%	3.08%	4.03	3.80	3.67	3.58	3.37	3.18	3.06	2.98	2.95	3.04
YoY Growth	-	-	6.01%	3.48%	2.61%	6.14%	6.09%	3.88%	2.57%	1.02%	-2.69%	2.04%
Dividend Yield	-	-	2.62%	2.19%	2.52%	2.84%	2.41%	2.29%	2.46%	3.57%	3.25%	3.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,765.00
(-) Cash Dividends Paid (M)	9,976.00
(=) Cash Retained (M)	6,789.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,353.00	2,095.63	1,257.38
Cash Retained (M)	6,789.00	6,789.00	6,789.00
(-) Cash Required (M)	-3,353.00	-2,095.63	-1,257.38
(=) Excess Retained (M)	3,436.00	4,693.38	5,531.63
(/) Shares Outstanding (M)	2,449.78	2,449.78	2,449.78
(=) Excess Retained per Share	1.40	1.92	2.26
LTM Dividend per Share	4.07	4.07	4.07
(+) Excess Retained per Share	1.40	1.92	2.26
(=) Adjusted Dividend	5.47	5.99	6.33
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	1.50%	2.50%	3.50%
Fair Value	$104.00	$141.33	$195.98
Upside / Downside	-32.31%	-8.02%	27.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,765.00	17,184.85	17,615.22	18,056.36	18,508.56	18,972.07	19,541.23
Payout Ratio	59.50%	65.60%	71.70%	77.80%	83.90%	90.00%	92.50%
Projected Dividends (M)	9,976.00	11,273.94	12,630.63	14,048.21	15,528.86	17,074.86	18,075.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	1.50%	2.50%	3.50%
Year 1 PV (M)	10,448.49	10,551.43	10,654.37
Year 2 PV (M)	10,848.78	11,063.60	11,280.51
Year 3 PV (M)	11,182.91	11,516.69	11,857.05
Year 4 PV (M)	11,456.49	11,914.67	12,386.46
Year 5 PV (M)	11,674.74	12,261.27	12,871.13
PV of Terminal Value (M)	321,221.05	337,358.93	354,138.99
Equity Value (M)	376,832.46	394,666.58	413,188.51
Shares Outstanding (M)	2,449.78	2,449.78	2,449.78
Fair Value	$153.82	$161.10	$168.66
Upside / Downside	0.11%	4.85%	9.77%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 54 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600425.SS	Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.	2.99%	$0.12	76.32%
605098.SS	Shanghai Action Education Technology CO.,LTD.	2.99%	$1.25	51.61%
6473.T	JTEKT Corporation	2.99%	$51.92	84.17%
B2H.OL	B2Holding ASA	2.99%	$0.21	21.39%
GENTERA.MX	Gentera, S.A.B. de C.V.	2.99%	$1.36	28.15%
JYSK.CO	Jyske Bank A/S	2.99%	$26.22	30.23%
MCGS.QA	Medicare Group Q.P.S.C.	2.99%	$0.20	64.83%
002003.SZ	Zhejiang Weixing Industrial Development Co., Ltd.	2.98%	$0.32	55.93%
0RHU.L	Flughafen Wien AG	2.98%	$1.65	62.41%
8914.T	Arealink Co., Ltd.	2.98%	$31.69	44.83%
DXT.TO	Dexterra Group Inc.	2.98%	$0.35	55.12%
NST.AX	Northern Star Resources Limited	2.98%	$0.73	45.12%
600704.SS	Wuchan Zhongda Group Co.,Ltd.	2.97%	$0.17	22.55%
8593.T	Mitsubishi HC Capital Inc.	2.97%	$38.97	34.55%
KBL.TO	K-Bro Linen Inc.	2.97%	$1.04	69.43%
O10.SI	Far East Orchard Limited	2.97%	$0.04	30.11%
PLANB.BK	Plan B Media Public Company Limited	2.97%	$0.12	46.85%
005850.KS	SL Corporation	2.96%	$1,235.83	18.10%
6527.TWO	Crystalvue Medical Corporation	2.96%	$2.24	40.94%
9201.T	Japan Airlines Co., Ltd.	2.96%	$85.89	30.05%
9633.HK	Nongfu Spring Co., Ltd.	2.96%	$1.43	61.73%
9931.TW	Hsin Kao Gas Co.,Ltd.	2.96%	$1.01	40.68%
FTS	Fortis Inc.	2.96%	$1.54	47.07%
035890.KQ	Seohee Construction Co., Ltd.	2.95%	$47.87	7.53%
3132.T	Macnica Fuji Electronics Holdings, Inc.	2.95%	$70.52	56.32%
600667.SS	Wuxi Taiji Industry Limited Corporation	2.95%	$0.23	83.84%
603577.SS	Qingdao Huijintong Power Equipment Co.,Ltd.	2.95%	$0.31	79.62%
603699.SS	Neway Valve (Suzhou) Co., Ltd.	2.95%	$1.53	81.92%
000020.KS	Dongwha Pharm.Co.,Ltd	2.94%	$182.44	65.71%
000895.SZ	Henan Shuanghui Investment & Development Co.,Ltd.	2.94%	$0.78	52.50%
002540.SZ	Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.	2.94%	$0.21	63.05%
013120.KQ	DongWon Development Co.,Ltd.	2.94%	$80.92	85.28%
107590.KS	Miwon Holdings Co., Ltd.	2.94%	$1,985.59	19.06%
6779.T	Nihon Dempa Kogyo Co., Ltd.	2.94%	$30.05	58.30%
8084.T	Ryoden Corporation	2.94%	$106.29	46.57%
8890.T	Raysum Co., Ltd.	2.94%	$173.16	50.05%
9303.T	The Sumitomo Warehouse Co., Ltd.	2.94%	$104.40	36.71%
APZ.AX	Aspen Group	2.94%	$0.16	31.96%
FSECURE.HE	F-Secure Oyj	2.94%	$0.06	45.60%
RELAIS.HE	Relais Group Oyj	2.94%	$0.50	54.01%
0QN2.L	Interroll Holding AG	2.93%	$63.83	41.54%
3515.TW	ASROCK Incorporation	2.93%	$7.30	57.65%
601619.SS	Ningxia Jiaze Renewables Corporation Limited	2.93%	$0.13	56.17%
8508.T	J Trust Co., Ltd.	2.93%	$13.97	39.79%
000166.SZ	Shenwan Hongyuan Group Co., Ltd.	2.92%	$0.15	41.10%
002299.SZ	Fujian Sunner Development Co., Ltd.	2.92%	$0.48	39.69%
4949.TW	Win Win Precision Technology Co., Ltd.	2.92%	$1.08	55.94%
5386.T	Tsuruya Co., Ltd.	2.92%	$11.98	57.58%
600267.SS	Zhejiang Hisun Pharmaceutical Co., Ltd.	2.92%	$0.29	61.49%
600758.SS	LIAONING ENERGY INDUSTRY Co.,LTD	2.92%	$0.11	69.99%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

The Procter & Gamble Company (PG)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener