DDM Analysis: BNP.DE

Valuation Snapshot

Stable Growth	$708.98 - $3,801.25	$1,396.82
Multi-Stage	$475.11 - $519.75	$497.02
Blended Fair Value	$946.92
Current Price	$76.27
Upside	1,141.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.30%	13.23%	5.15	4.68	4.25	3.93	0.37	3.46	3.50	3.00	1.59	0.56
YoY Growth	-	-	10.06%	10.14%	8.19%	963.38%	-89.32%	-1.29%	16.84%	88.50%	184.34%	-62.39%
Dividend Yield	-	-	8.74%	7.45%	7.93%	6.47%	0.85%	6.51%	8.99%	4.85%	2.65%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,186.00
(-) Cash Dividends Paid (M)	11,339.00
(=) Cash Retained (M)	10,847.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,437.20	2,773.25	1,663.95
Cash Retained (M)	10,847.00	10,847.00	10,847.00
(-) Cash Required (M)	-4,437.20	-2,773.25	-1,663.95
(=) Excess Retained (M)	6,409.80	8,073.75	9,183.05
(/) Shares Outstanding (M)	1,152.74	1,152.74	1,152.74
(=) Excess Retained per Share	5.56	7.00	7.97
LTM Dividend per Share	9.84	9.84	9.84
(+) Excess Retained per Share	5.56	7.00	7.97
(=) Adjusted Dividend	15.40	16.84	17.80
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	4.76%	5.76%	6.76%
Fair Value	$708.98	$1,396.82	$3,801.25
Upside / Downside	829.57%	1,731.41%	4,883.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,186.00	23,463.78	24,815.15	26,244.35	27,755.86	29,354.43	30,235.06
Payout Ratio	51.11%	58.89%	66.67%	74.44%	82.22%	90.00%	92.50%
Projected Dividends (M)	11,339.00	13,817.13	16,543.09	19,537.22	22,821.36	26,418.98	27,967.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	4.76%	5.76%	6.76%
Year 1 PV (M)	12,786.98	12,909.04	13,031.10
Year 2 PV (M)	14,168.29	14,440.07	14,714.44
Year 3 PV (M)	15,485.09	15,932.79	16,389.03
Year 4 PV (M)	16,739.52	17,387.89	18,054.92
Year 5 PV (M)	17,933.63	18,806.07	19,712.14
PV of Terminal Value (M)	470,564.32	493,456.50	517,231.07
Equity Value (M)	547,677.83	572,932.36	599,132.70
Shares Outstanding (M)	1,152.74	1,152.74	1,152.74
Fair Value	$475.11	$497.02	$519.75
Upside / Downside	522.93%	551.66%	581.46%

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

BNP Paribas S.A. (BNP.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener