DDM Analysis: CFG-PD

Valuation Snapshot

Stable Growth	$74.71 - $166.23	$107.87
Multi-Stage	$92.35 - $101.26	$96.72
Blended Fair Value	$102.29
Current Price	$53.16
Upside	92.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.50%	-0.47%	1.75	1.84	1.77	1.52	1.53	1.40	1.07	0.73	0.55	0.49
YoY Growth	-	-	-4.83%	3.72%	16.27%	-0.30%	8.91%	31.00%	46.27%	33.61%	12.62%	-73.45%
Dividend Yield	-	-	4.27%	5.16%	5.83%	3.36%	3.46%	7.46%	3.17%	1.74%	1.59%	2.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,704.00
(-) Cash Dividends Paid (M)	743.00
(=) Cash Retained (M)	961.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	340.80	213.00	127.80
Cash Retained (M)	961.00	961.00	961.00
(-) Cash Required (M)	-340.80	-213.00	-127.80
(=) Excess Retained (M)	620.20	748.00	833.20
(/) Shares Outstanding (M)	439.76	439.76	439.76
(=) Excess Retained per Share	1.41	1.70	1.89
LTM Dividend per Share	1.69	1.69	1.69
(+) Excess Retained per Share	1.41	1.70	1.89
(=) Adjusted Dividend	3.10	3.39	3.58
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	2.50%	3.50%	4.50%
Fair Value	$74.71	$107.87	$166.23
Upside / Downside	40.53%	102.91%	212.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,704.00	1,763.69	1,825.47	1,889.41	1,955.60	2,024.10	2,084.82
Payout Ratio	43.60%	52.88%	62.16%	71.44%	80.72%	90.00%	92.50%
Projected Dividends (M)	743.00	932.69	1,134.75	1,349.82	1,578.57	1,821.69	1,928.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	2.50%	3.50%	4.50%
Year 1 PV (M)	865.22	873.66	882.10
Year 2 PV (M)	976.52	995.67	1,015.00
Year 3 PV (M)	1,077.58	1,109.43	1,141.89
Year 4 PV (M)	1,169.04	1,215.33	1,262.98
Year 5 PV (M)	1,251.49	1,313.74	1,378.45
PV of Terminal Value (M)	35,271.75	37,026.17	38,849.73
Equity Value (M)	40,611.59	42,533.99	44,530.14
Shares Outstanding (M)	439.76	439.76	439.76
Fair Value	$92.35	$96.72	$101.26
Upside / Downside	73.72%	81.94%	90.48%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 77 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EFN-PA.TO	Element Fleet Management Corp.	1.77%	$0.44	38.48%
RMS.AX	Ramelius Resources Limited	1.77%	$0.07	12.68%
RSTIP.ME	Rosseti, Public Joint Stock Company	1.77%	$0.02	5.65%
TRI	Thomson Reuters Corporation	1.77%	$2.24	57.46%
UFOE.JK	PT Damai Sejahtera Abadi Tbk	1.77%	$3.26	16.08%
002073.SZ	Mesnac Co., Ltd.	1.76%	$0.14	31.34%
068290.KS	Samsung Publishing Co., Ltd	1.76%	$199.53	21.01%
0EWR.L	init innovation in traffic systems SE	1.76%	$0.80	47.67%
300923.SZ	Yeal Electric Co.,Ltd	1.76%	$0.45	71.34%
600019.SS	Baoshan Iron & Steel Co., Ltd.	1.76%	$0.13	29.23%
600176.SS	China Jushi Co., Ltd.	1.76%	$0.30	34.66%
603225.SS	Xinfengming Group Co., Ltd.	1.76%	$0.34	48.02%
7269.T	Suzuki Motor Corporation	1.76%	$41.02	19.60%
7556.TWO	Yeedex Electronic Corporation	1.76%	$2.90	43.54%
AWRD.ST	Awardit AB (publ)	1.76%	$2.30	82.26%
AXS	AXIS Capital Holdings Limited	1.76%	$1.84	14.40%
KCR.HE	Konecranes Plc	1.76%	$1.65	33.86%
SY1.DE	Symrise AG	1.76%	$1.20	33.09%
VINTE.MX	Vinte Viviendas Integrales, S.A.B. de C.V.	1.76%	$0.57	14.97%
002350.KS	Nexen Tire Corporation	1.75%	$130.25	8.28%
003019.SZ	TES Touch Embedded Solutions (Xiamen) Co., Ltd.	1.75%	$0.58	54.54%
300951.SZ	Shenzhen Bsc Technology Co.,Ltd.	1.75%	$0.60	51.92%
301156.SZ	Shanghai Menon Animal Nutrition Technology Co., Ltd.	1.75%	$0.31	73.33%
3242.T	Urbanet Corporation Co.,Ltd.	1.75%	$10.02	9.72%
603045.SS	Fuda Alloy Materials Co.,Ltd	1.75%	$0.34	78.02%
7512.T	Aeon Hokkaido Corporation	1.75%	$15.97	69.82%
ICC.BK	I.C.C. International Public Company Limited	1.75%	$0.43	29.50%
IMD.AX	Imdex Limited	1.75%	$0.06	37.34%
KRI.AT	Kri-Kri Milk Industry S.A.	1.75%	$0.35	41.81%
PEAB-B.ST	Peab AB (publ)	1.75%	$1.51	26.14%
SIMP.JK	PT Salim Ivomas Pratama Tbk	1.75%	$10.00	8.73%
001820.KS	SAMWHA CAPACITOR Co.,LTD	1.74%	$525.09	39.85%
006260.KS	LS Corp.	1.74%	$3,619.10	44.44%
006880.KS	Singsong Holdings Co.,Ltd.	1.74%	$119.62	28.35%
030520.KQ	Hancom Inc.	1.74%	$409.94	76.57%
243070.KQ	Huons Co., Ltd.	1.74%	$475.63	15.69%
300488.SZ	EST Tools Co., Ltd	1.74%	$0.57	63.18%
300787.SZ	Anfu CE LINK Limited	1.74%	$0.20	56.29%
316140.KS	Woori Financial Group Inc.	1.74%	$487.02	11.05%
603817.SS	Fujian Haixia Environmental Protection Group Co.,Ltd.	1.74%	$0.12	32.99%
603885.SS	Juneyao Airlines Co., Ltd	1.74%	$0.26	76.13%
688566.SS	Jiangsu Jibeier Pharmaceutical Co., Ltd.	1.74%	$0.52	42.91%
CRLA.PA	Caisse Régionale de Crédit Agricole Mutuel du Languedoc Société coopérative	1.74%	$1.41	7.62%
IVG.MI	Iveco Group N.V.	1.74%	$0.33	27.33%
LTX.WA	Lentex S.A.	1.74%	$0.12	31.81%
MICE.JK	PT Multi Indocitra Tbk	1.74%	$10.00	13.08%
1334.HK	Ruichang Intl	1.73%	$0.02	76.84%
4689.T	LY Corporation	1.73%	$7.20	24.40%
603926.SS	Zhejiang Tieliu Clutch Co., Ltd.	1.73%	$0.30	66.82%
688533.SS	Suzhou Sonavox Electronics Co., Ltd.	1.73%	$0.50	45.54%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Citizens Financial Group, Inc. (CFG-PD)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener