DDM Analysis: 0JT5.L

Valuation Snapshot

Stable Growth	$66.51 - $120.10	$88.88
Multi-Stage	$51.89 - $56.61	$54.21
Blended Fair Value	$71.54
Current Price	$131.09
Upside	-45.43%
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	11.84%	25.77%	0.90	0.80	0.71	0.64	0.57	0.51	0.53	0.24	0.19	0.15
YoY Growth	-	-	12.82%	12.23%	11.36%	12.15%	10.68%	-3.17%	120.52%	26.33%	27.88%	64.06%
Dividend Yield	-	-	0.68%	0.97%	1.14%	1.71%	0.92%	1.52%	2.29%	1.55%	1.12%	1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,810.43
(-) Cash Dividends Paid (M)	1,180.54
(=) Cash Retained (M)	4,629.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,162.09	726.30	435.78
Cash Retained (M)	4,629.90	4,629.90	4,629.90
(-) Cash Required (M)	-1,162.09	-726.30	-435.78
(=) Excess Retained (M)	3,467.81	3,903.59	4,194.11
(/) Shares Outstanding (M)	1,281.45	1,281.45	1,281.45
(=) Excess Retained per Share	2.71	3.05	3.27
LTM Dividend per Share	0.92	0.92	0.92
(+) Excess Retained per Share	2.71	3.05	3.27
(=) Adjusted Dividend	3.63	3.97	4.19
WACC / Discount Rate	11.25%	11.25%	11.25%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$66.51	$88.88	$120.10
Upside / Downside	-49.27%	-32.20%	-8.38%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,810.43	6,188.11	6,590.34	7,018.71	7,474.93	7,960.80	8,199.62
Payout Ratio	20.32%	34.25%	48.19%	62.13%	76.06%	90.00%	92.50%
Projected Dividends (M)	1,180.54	2,119.68	3,175.92	4,360.52	5,685.69	7,164.72	7,584.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	11.25%	11.25%	11.25%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,887.37	1,905.26	1,923.15
Year 2 PV (M)	2,517.92	2,565.88	2,614.30
Year 3 PV (M)	3,078.21	3,166.57	3,256.61
Year 4 PV (M)	3,573.80	3,711.23	3,852.60
Year 5 PV (M)	4,009.89	4,203.56	4,404.66
PV of Terminal Value (M)	51,427.51	53,911.47	56,490.51
Equity Value (M)	66,494.68	69,463.98	72,541.81
Shares Outstanding (M)	1,281.45	1,281.45	1,281.45
Fair Value	$51.89	$54.21	$56.61
Upside / Downside	-60.42%	-58.65%	-56.82%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 69 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SIE.DE	Siemens AG	2.14%	$5.16	41.34%
TBIG.JK	PT Tower Bersama Infrastructure Tbk	2.14%	$55.65	85.41%
VNX.DE	NXP Semiconductors N.V.	2.14%	$4.05	49.93%
010100.KS	Korea Movenex Co., Ltd.	2.13%	$99.68	9.18%
300154.SZ	Shenzhen Riland Industry Group Co., Ltd	2.13%	$0.21	90.73%
600848.SS	Shanghai Lingang Holdings Co.,Ltd.	2.13%	$0.25	39.80%
7259.T	Aisin Corporation	2.13%	$62.39	27.27%
ALBRK.IS	Albaraka Türk Katilim Bankasi A.S.	2.13%	$0.17	3.51%
BUR	Burford Capital Limited	2.13%	$0.19	47.60%
ECSC.L	ECSC Group plc	2.13%	$1.12	22.10%
PR9.BK	Praram 9 Hospital Public Company Limited	2.13%	$0.40	38.51%
000630.SZ	Tongling Nonferrous Metals Group Co.,Ltd.	2.12%	$0.13	92.15%
000878.SZ	Yunnan Copper Co., Ltd.	2.12%	$0.44	67.43%
002223.SZ	Jiangsu Yuyue Medical Equipment & Supply Co., Ltd.	2.12%	$0.81	46.42%
002731.SZ	Shenyang Cuihua Gold and Silver Jewelry Co., Ltd.	2.12%	$0.27	24.86%
0RKK.L	Volati AB	2.12%	$2.20	57.57%
0RVK.L	Befesa S.A.	2.12%	$0.74	64.88%
163560.KS	DRB Industrial Co., Ltd.	2.12%	$146.78	36.08%
2641.TWO	Franbo Lines Corp.	2.12%	$0.43	25.10%
443060.KS	Hdhms	2.12%	$4,099.93	69.50%
605500.SS	Forest Packaging Group Co.,Ltd.	2.12%	$0.19	89.23%
6455.T	Morita Holdings Corporation	2.12%	$58.45	24.57%
CCOLA.IS	Coca-Cola Içecek Anonim Sirketi	2.12%	$1.26	25.02%
MTWI.JK	PT Malacca Trust Wuwungan Insurance Tbk	2.12%	$7.84	25.68%
PNDX-B.ST	Pandox AB (publ)	2.12%	$4.25	40.78%
000860.KS	Kangnam Jevisco Co., Ltd	2.11%	$292.39	59.03%
002440.SZ	Zhejiang Runtu Co., Ltd.	2.11%	$0.16	60.72%
002973.SZ	Qiaoyin City Management Co.,Ltd.	2.11%	$0.29	59.79%
0400.HK	Ingdan, Inc.	2.11%	$0.06	22.33%
0Z4I.L	Sunny Optical Technology (Group) Company Limited	2.11%	$0.71	15.45%
200771.SZ	Hangzhou Steam Turbine Co., Ltd.	2.11%	$0.28	59.18%
285130.KS	SK Chemicals Co.,Ltd	2.11%	$1,396.25	31.71%
688558.SS	Nantong Guosheng Intelligence Technology Group Co., Ltd.	2.11%	$0.61	53.65%
NRDF.CO	Nordfyns Bank A/S	2.11%	$13.08	94.24%
001880.KS	DL Construction Co., Ltd.	2.10%	$300.93	16.73%
002967.SZ	GRG Metrology & Test Group Co. Ltd. Class A	2.10%	$0.46	62.67%
023350.KS	Korea Engineering Consultants Corp.	2.10%	$100.00	16.54%
1423.TW	Reward Wool Industry Corporation	2.10%	$0.79	18.73%
2811.T	Kagome Co., Ltd.	2.10%	$56.56	39.32%
601456.SS	Guolian Minsheng Securities Co., Ltd.	2.10%	$0.21	68.71%
U10.SI	UOB-Kay Hian Holdings Limited	2.10%	$0.05	24.07%
UNBL.PA	Unibel S.A.	2.10%	$24.73	34.10%
3979.T	Uluru.Co.,Ltd.	2.09%	$8.71	36.14%
600309.SS	Wanhua Chemical Group Co., Ltd.	2.09%	$1.60	45.09%
7714.TWO	Uniforce Technology Corp.	2.09%	$3.83	69.36%
ALIG.ST	Alimak Group AB (publ)	2.09%	$2.98	45.61%
002226.SZ	Anhui Jiangnan Chemical Industry Co., Ltd.	2.08%	$0.12	39.66%
002706.SZ	Shanghai Liangxin Electrical Co.,LTD.	2.08%	$0.22	79.51%
002763.SZ	Shenzhen Huijie Group Co., Ltd.	2.08%	$0.15	78.60%
4016.SR	Middle East Pharmaceutical Industries Company	2.08%	$2.35	48.29%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Lam Research Corporation (0JT5.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener