DDM Analysis: GM

Valuation Snapshot

Stable Growth	$19.13 - $27.01	$23.03
Multi-Stage	$29.90 - $32.85	$31.35
Blended Fair Value	$27.19
Current Price	$60.97
Upside	-55.41%
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	-22.59%	-14.60%	0.64	0.58	0.39	0.18	0.66	2.30	2.20	2.19	2.32	2.20
YoY Growth	-	-	9.38%	50.38%	113.44%	-72.20%	-71.53%	4.82%	0.40%	-5.70%	5.62%	-29.16%
Dividend Yield	-	-	1.36%	1.29%	1.06%	0.42%	1.14%	11.08%	5.82%	6.02%	6.56%	6.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,045.00
(-) Cash Dividends Paid (M)	646.00
(=) Cash Retained (M)	2,399.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	609.00	380.63	228.38
Cash Retained (M)	2,399.00	2,399.00	2,399.00
(-) Cash Required (M)	-609.00	-380.63	-228.38
(=) Excess Retained (M)	1,790.00	2,018.38	2,170.63
(/) Shares Outstanding (M)	1,021.00	1,021.00	1,021.00
(=) Excess Retained per Share	1.75	1.98	2.13
LTM Dividend per Share	0.63	0.63	0.63
(+) Excess Retained per Share	1.75	1.98	2.13
(=) Adjusted Dividend	2.39	2.61	2.76
WACC / Discount Rate	9.69%	9.69%	9.69%
Growth Rate	-2.47%	-1.47%	-0.47%
Fair Value	$19.13	$23.03	$27.01
Upside / Downside	-68.62%	-62.23%	-55.69%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,045.00	3,000.09	2,955.84	2,912.24	2,869.29	2,826.97	2,911.78
Payout Ratio	21.22%	34.97%	48.73%	62.49%	76.24%	90.00%	92.50%
Projected Dividends (M)	646.00	1,049.19	1,440.35	1,819.75	2,187.63	2,544.27	2,693.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.69%	9.69%	9.69%
Growth Rate	-2.47%	-1.47%	-0.47%
Year 1 PV (M)	946.81	956.52	966.23
Year 2 PV (M)	1,172.96	1,197.14	1,221.56
Year 3 PV (M)	1,337.31	1,378.87	1,421.29
Year 4 PV (M)	1,450.79	1,511.22	1,573.51
Year 5 PV (M)	1,522.65	1,602.34	1,685.32
PV of Terminal Value (M)	24,098.72	25,359.83	26,673.19
Equity Value (M)	30,529.25	32,005.92	33,541.10
Shares Outstanding (M)	1,021.00	1,021.00	1,021.00
Fair Value	$29.90	$31.35	$32.85
Upside / Downside	-50.96%	-48.59%	-46.12%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 61 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
017810.KS	Pulmuone Co., Ltd.	2.55%	$331.61	65.57%
023160.KQ	Tae Kwang Corporation	2.55%	$535.13	21.10%
3152.TWO	Advanced Ceramic X Corporation	2.55%	$3.66	36.41%
600415.SS	Zhejiang China Commodities City Group Co., Ltd.	2.55%	$0.41	53.66%
601808.SS	China Oilfield Services Limited	2.55%	$0.36	43.75%
7606.T	United Arrows Ltd.	2.55%	$62.63	43.42%
CYRE3.SA	Cyrela Brazil Realty S.A. Empreendimentos e Participações	2.55%	$0.61	12.29%
JUNGH.SW	Jungheinrich AG	2.55%	$0.79	22.62%
RENT3.SA	Localiza Rent a Car S.A.	2.55%	$1.11	66.67%
002380.KS	KCC Corporation	2.54%	$10,000.23	6.25%
1527.HK	Zhejiang Tengy Environmental Technology Co., Ltd	2.54%	$0.05	4.95%
5212.KL	Pavilion Real Estate Investment Trust	2.54%	$0.05	39.63%
5489.TWO	DynaColor, Inc.	2.54%	$1.02	50.42%
600273.SS	Zhejiang Jiahua Energy Chemical Industry Co.,Ltd.	2.54%	$0.22	28.18%
600724.SS	Ningbo Fuda Company Limited	2.54%	$0.15	96.79%
7505.T	Fuso Dentsu Co., Ltd.	2.54%	$48.50	22.36%
8850.T	Starts Corporation Inc.	2.54%	$121.52	25.36%
BLAU3.SA	Blau Farmacêutica S.A.	2.54%	$0.35	19.81%
2367.HK	Giant Biogene Holding Co., Ltd.	2.53%	$0.87	22.55%
2701.TW	Wan Hwa Enterprise Company Ltd.	2.53%	$0.28	52.89%
600963.SS	Yueyang Forest & Paper Co., Ltd.	2.53%	$0.12	48.95%
603697.SS	YouYou Foods Co., Ltd.	2.53%	$0.31	63.16%
CK-R.BK	CH. Karnchang Public Company Limited	2.53%	$0.30	25.56%
SCHO.CO	Aktieselskabet Schouw & Co.	2.53%	$16.81	42.51%
003006.SZ	Chongqing Baiya Sanitary Products Co., Ltd.	2.52%	$0.55	80.44%
5191.T	Sumitomo Riko Company Limited	2.52%	$66.01	23.54%
600406.SS	NARI Technology Co., Ltd.	2.52%	$0.57	56.63%
600909.SS	Huaan Securities Co., Ltd.	2.52%	$0.17	38.30%
603811.SS	Zhejiang Cheng Yi Pharmaceutical Co., Ltd.	2.52%	$0.26	37.15%
BESALCO.SN	Besalco S.A.	2.52%	$30.59	34.76%
000019.SZ	Shenzhen Cereals Holdings Co., Ltd.	2.51%	$0.17	62.11%
094820.KQ	Iljin Power Co., Ltd.	2.51%	$320.01	48.44%
0QVR.L	Scandi Standard AB (publ)	2.51%	$2.49	52.58%
4041.T	Nippon Soda Co., Ltd.	2.51%	$90.77	32.02%
600056.SS	China Meheco Group Co., Ltd.	2.51%	$0.26	71.36%
605169.SS	Xinjiang Hongtong Natural Gas Co., Ltd.	2.51%	$0.33	91.06%
6691.TW	Yankey Engineering Co., Ltd.	2.51%	$13.92	62.80%
7483.T	Doshisha Co.,Ltd.	2.51%	$82.93	37.87%
GPSC-R.BK	Global Power Synergy Public Company Limited	2.51%	$0.90	51.48%
HOVE.CO	Hove A/S	2.51%	$0.14	34.71%
NOLA-B.ST	Nolato AB (publ)	2.51%	$1.50	51.20%
0QNH.L	Huber+Suhner AG	2.50%	$3.61	49.61%
100840.KS	SNT Energy Co., Ltd.	2.50%	$899.87	27.57%
138490.KS	Kolon Plastics, Inc.	2.50%	$200.40	17.45%
2612.T	Kadoya Sesame Mills Incorporated	2.50%	$99.85	34.73%
603112.SS	Shanxi Huaxiang Group Co., Ltd.	2.50%	$0.43	43.19%
603766.SS	Loncin Motor Co., Ltd.	2.50%	$0.40	45.87%
ISCTR.IS	Türkiye Is Bankasi A.S.	2.50%	$0.36	16.38%
002539.SZ	Chengdu Wintrue Holding Co., Ltd.	2.49%	$0.29	41.75%
2542.TW	Highwealth Construction Corp.	2.49%	$0.98	39.34%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

General Motors Company (GM)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener