DDM Analysis: UMG.AS

Valuation Snapshot

Stable Growth	$22.24 - $35.17	$28.15
Multi-Stage	$56.60 - $62.35	$59.42
Blended Fair Value	$43.78
Current Price	$27.48
Upside	59.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	-1.42%	0.00%	0.50	0.50	0.43	0.42	0.15	0.54	0.53	0.00	0.00	0.00
YoY Growth	-	-	0.43%	16.42%	1.66%	177.39%	-71.76%	2.14%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.03%	1.94%	1.91%	1.70%	0.61%	2.15%	2.10%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,152.00
(-) Cash Dividends Paid (M)	1,867.00
(=) Cash Retained (M)	2,285.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	830.40	519.00	311.40
Cash Retained (M)	2,285.00	2,285.00	2,285.00
(-) Cash Required (M)	-830.40	-519.00	-311.40
(=) Excess Retained (M)	1,454.60	1,766.00	1,973.60
(/) Shares Outstanding (M)	1,858.89	1,858.89	1,858.89
(=) Excess Retained per Share	0.78	0.95	1.06
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	0.78	0.95	1.06
(=) Adjusted Dividend	1.79	1.95	2.07
WACC / Discount Rate	5.87%	5.87%	5.87%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$22.24	$28.15	$35.17
Upside / Downside	-19.07%	2.42%	27.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,152.00	4,110.48	4,069.38	4,028.68	3,988.39	3,948.51	4,066.97
Payout Ratio	44.97%	53.97%	62.98%	71.99%	80.99%	90.00%	92.50%
Projected Dividends (M)	1,867.00	2,218.55	2,562.88	2,900.11	3,230.33	3,553.66	3,761.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.87%	5.87%	5.87%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	2,074.29	2,095.46	2,116.62
Year 2 PV (M)	2,240.42	2,286.38	2,332.80
Year 3 PV (M)	2,370.36	2,443.67	2,518.47
Year 4 PV (M)	2,468.59	2,570.90	2,676.36
Year 5 PV (M)	2,539.09	2,671.30	2,808.97
PV of Terminal Value (M)	93,515.24	98,384.80	103,455.13
Equity Value (M)	105,207.99	110,452.50	115,908.35
Shares Outstanding (M)	1,858.89	1,858.89	1,858.89
Fair Value	$56.60	$59.42	$62.35
Upside / Downside	105.96%	116.22%	126.91%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Universal Music Group N.V. (UMG.AS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener