DDM Analysis: GM

Valuation Snapshot

Stable Growth	$27.37 - $42.23	$34.27
Multi-Stage	$68.85 - $75.94	$72.32
Blended Fair Value	$53.30
Current Price	$60.97
Upside	-12.58%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-22.59%	-14.60%	0.64	0.58	0.39	0.18	0.66	2.30	2.20	2.19	2.32	2.20
YoY Growth	-	-	9.38%	50.38%	113.44%	-72.20%	-71.53%	4.82%	0.40%	-5.70%	5.62%	-29.16%
Dividend Yield	-	-	1.36%	1.29%	1.06%	0.42%	1.14%	11.08%	5.82%	6.02%	6.56%	6.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,045.00
(-) Cash Dividends Paid (M)	646.00
(=) Cash Retained (M)	2,399.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	609.00	380.63	228.38
Cash Retained (M)	2,399.00	2,399.00	2,399.00
(-) Cash Required (M)	-609.00	-380.63	-228.38
(=) Excess Retained (M)	1,790.00	2,018.38	2,170.63
(/) Shares Outstanding (M)	1,021.00	1,021.00	1,021.00
(=) Excess Retained per Share	1.75	1.98	2.13
LTM Dividend per Share	0.63	0.63	0.63
(+) Excess Retained per Share	1.75	1.98	2.13
(=) Adjusted Dividend	2.39	2.61	2.76
WACC / Discount Rate	6.03%	6.03%	6.03%
Growth Rate	-2.47%	-1.47%	-0.47%
Fair Value	$27.37	$34.27	$42.23
Upside / Downside	-55.11%	-43.79%	-30.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,045.00	3,000.09	2,955.84	2,912.24	2,869.29	2,826.97	2,911.78
Payout Ratio	21.22%	34.97%	48.73%	62.49%	76.24%	90.00%	92.50%
Projected Dividends (M)	646.00	1,049.19	1,440.35	1,819.75	2,187.63	2,544.27	2,693.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.03%	6.03%	6.03%
Growth Rate	-2.47%	-1.47%	-0.47%
Year 1 PV (M)	979.51	989.56	999.60
Year 2 PV (M)	1,255.39	1,281.27	1,307.41
Year 3 PV (M)	1,480.73	1,526.74	1,573.71
Year 4 PV (M)	1,661.86	1,731.07	1,802.43
Year 5 PV (M)	1,804.42	1,898.85	1,997.19
PV of Terminal Value (M)	63,112.71	66,415.46	69,855.06
Equity Value (M)	70,294.61	73,842.95	77,535.39
Shares Outstanding (M)	1,021.00	1,021.00	1,021.00
Fair Value	$68.85	$72.32	$75.94
Upside / Downside	12.92%	18.62%	24.55%

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

General Motors Company (GM)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener