DDM Analysis: EPD

Valuation Snapshot

Stable Growth	$45.25 - $91.56	$63.16
Multi-Stage	$57.48 - $62.90	$60.14
Blended Fair Value	$61.65
Current Price	$31.27
Upside	97.14%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.28%	5.51%	2.06	1.96	1.87	1.80	1.78	1.75	1.70	1.63	1.51	1.34
YoY Growth	-	-	4.91%	5.03%	4.19%	1.01%	1.33%	3.03%	4.40%	8.16%	12.12%	11.58%
Dividend Yield	-	-	6.04%	6.69%	7.22%	6.96%	8.07%	12.27%	5.80%	6.66%	5.46%	5.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,792.00
(-) Cash Dividends Paid (M)	4,637.00
(=) Cash Retained (M)	1,155.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,158.40	724.00	434.40
Cash Retained (M)	1,155.00	1,155.00	1,155.00
(-) Cash Required (M)	-1,158.40	-724.00	-434.40
(=) Excess Retained (M)	-3.40	431.00	720.60
(/) Shares Outstanding (M)	2,189.25	2,189.25	2,189.25
(=) Excess Retained per Share	0.00	0.20	0.33
LTM Dividend per Share	2.12	2.12	2.12
(+) Excess Retained per Share	0.00	0.20	0.33
(=) Adjusted Dividend	2.12	2.31	2.45
WACC / Discount Rate	7.22%	7.22%	7.22%
Growth Rate	2.43%	3.43%	4.43%
Fair Value	$45.25	$63.16	$91.56
Upside / Downside	44.70%	101.97%	192.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,792.00	5,990.43	6,195.66	6,407.93	6,627.46	6,854.52	7,060.15
Payout Ratio	80.06%	82.05%	84.04%	86.02%	88.01%	90.00%	92.50%
Projected Dividends (M)	4,637.00	4,914.97	5,206.54	5,512.32	5,832.94	6,169.07	6,530.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.22%	7.22%	7.22%
Growth Rate	2.43%	3.43%	4.43%
Year 1 PV (M)	4,539.81	4,584.13	4,628.45
Year 2 PV (M)	4,442.04	4,529.20	4,617.21
Year 3 PV (M)	4,343.95	4,472.42	4,603.41
Year 4 PV (M)	4,245.75	4,414.00	4,587.20
Year 5 PV (M)	4,147.65	4,354.12	4,568.72
PV of Terminal Value (M)	104,119.07	109,301.94	114,689.18
Equity Value (M)	125,838.27	131,655.81	137,694.18
Shares Outstanding (M)	2,189.25	2,189.25	2,189.25
Fair Value	$57.48	$60.14	$62.90
Upside / Downside	83.82%	92.32%	101.14%

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

Enterprise Products Partners L.P. (EPD)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener