DDM Analysis: 0R2Z.L

Valuation Snapshot

Stable Growth	$2,638.22 - $3,108.27	$2,912.91
Multi-Stage	$1,032.14 - $1,132.23	$1,081.25
Blended Fair Value	$1,997.08
Current Price	$568.81
Upside	251.10%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.72%	16.87%	2.68	2.37	2.09	1.91	1.76	1.48	1.15	1.03	0.92	0.80
YoY Growth	-	-	13.44%	13.40%	9.30%	8.47%	19.33%	28.83%	10.83%	12.54%	15.13%	41.17%
Dividend Yield	-	-	0.49%	0.49%	0.57%	0.53%	0.49%	0.61%	0.48%	0.59%	0.82%	0.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,250.00
(-) Cash Dividends Paid (M)	2,678.00
(=) Cash Retained (M)	11,572.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,850.00	1,781.25	1,068.75
Cash Retained (M)	11,572.00	11,572.00	11,572.00
(-) Cash Required (M)	-2,850.00	-1,781.25	-1,068.75
(=) Excess Retained (M)	8,722.00	9,790.75	10,503.25
(/) Shares Outstanding (M)	911.75	911.75	911.75
(=) Excess Retained per Share	9.57	10.74	11.52
LTM Dividend per Share	2.94	2.94	2.94
(+) Excess Retained per Share	9.57	10.74	11.52
(=) Adjusted Dividend	12.50	13.68	14.46
WACC / Discount Rate	4.58%	4.58%	4.58%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,638.22	$2,912.91	$3,108.27
Upside / Downside	363.81%	412.11%	446.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,250.00	15,176.25	16,162.71	17,213.28	18,332.15	19,523.73	20,109.45
Payout Ratio	18.79%	33.03%	47.28%	61.52%	75.76%	90.00%	92.50%
Projected Dividends (M)	2,678.00	5,013.38	7,641.05	10,589.13	13,888.18	17,571.36	18,601.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.58%	4.58%	4.58%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,748.67	4,793.68	4,838.69
Year 2 PV (M)	6,855.45	6,986.02	7,117.83
Year 3 PV (M)	8,998.80	9,257.12	9,520.34
Year 4 PV (M)	11,179.20	11,609.13	12,051.33
Year 5 PV (M)	13,397.15	14,044.24	14,716.09
PV of Terminal Value (M)	895,872.55	939,143.53	984,070.59
Equity Value (M)	941,051.82	985,833.72	1,032,314.88
Shares Outstanding (M)	911.75	911.75	911.75
Fair Value	$1,032.14	$1,081.25	$1,132.23
Upside / Downside	81.46%	90.09%	99.05%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Mastercard Incorporated (0R2Z.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener