DDM Analysis: DP4B.DE

Valuation Snapshot

Stable Growth	$32,442.97 - $87,321.97	$81,832.51
Multi-Stage	$12,775.41 - $13,984.53	$13,368.85
Blended Fair Value	$47,600.68
Current Price	$1,872.92
Upside	2,441.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.23%	1.66%	85.15	694.77	437.40	64.97	27.47	29.96	33.03	29.00	60.88	392.30
YoY Growth	-	-	-87.74%	58.84%	573.25%	136.51%	-8.32%	-9.28%	13.88%	-52.36%	-84.48%	442.97%
Dividend Yield	-	-	4.90%	55.91%	25.20%	2.21%	1.96%	3.70%	2.68%	2.14%	5.20%	31.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,882.00
(-) Cash Dividends Paid (M)	2,547.00
(=) Cash Retained (M)	4,335.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,376.40	860.25	516.15
Cash Retained (M)	4,335.00	4,335.00	4,335.00
(-) Cash Required (M)	-1,376.40	-860.25	-516.15
(=) Excess Retained (M)	2,958.60	3,474.75	3,818.85
(/) Shares Outstanding (M)	15.65	15.65	15.65
(=) Excess Retained per Share	189.00	221.97	243.95
LTM Dividend per Share	162.71	162.71	162.71
(+) Excess Retained per Share	189.00	221.97	243.95
(=) Adjusted Dividend	351.71	384.68	406.66
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.37%	6.37%	7.37%
Fair Value	$32,442.97	$81,832.51	$87,321.97
Upside / Downside	1,632.21%	4,269.25%	4,562.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,882.00	7,320.04	7,785.96	8,281.54	8,808.66	9,369.34	9,650.42
Payout Ratio	37.01%	47.61%	58.21%	68.80%	79.40%	90.00%	92.50%
Projected Dividends (M)	2,547.00	3,484.90	4,531.88	5,698.02	6,994.25	8,432.40	8,926.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.37%	6.37%	7.37%
Year 1 PV (M)	3,241.22	3,271.98	3,302.75
Year 2 PV (M)	3,920.26	3,995.03	4,070.50
Year 3 PV (M)	4,584.36	4,716.14	4,850.41
Year 4 PV (M)	5,233.77	5,435.31	5,642.61
Year 5 PV (M)	5,868.72	6,152.55	6,447.26
PV of Terminal Value (M)	177,138.15	185,705.15	194,600.46
Equity Value (M)	199,986.49	209,276.16	218,913.99
Shares Outstanding (M)	15.65	15.65	15.65
Fair Value	$12,775.41	$13,368.85	$13,984.53
Upside / Downside	582.11%	613.80%	646.67%

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

A.P. Møller - Mærsk A/S (DP4B.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener