DDM Analysis: GOB.DE

Valuation Snapshot

Stable Growth	$130.28 - $228.68	$172.15
Multi-Stage	$154.87 - $169.62	$162.11
Blended Fair Value	$167.13
Current Price	$99.64
Upside	67.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.86%	4.31%	2.08	2.01	1.66	1.39	0.00	1.42	1.41	1.38	1.35	1.38
YoY Growth	-	-	3.16%	21.61%	19.51%	0.00%	-100.00%	1.27%	2.02%	1.91%	-2.16%	1.46%
Dividend Yield	-	-	2.42%	3.04%	3.63%	2.24%	0.00%	3.90%	4.82%	3.02%	3.05%	3.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,877.50
(-) Cash Dividends Paid (M)	1,593.00
(=) Cash Retained (M)	3,284.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	975.50	609.69	365.81
Cash Retained (M)	3,284.50	3,284.50	3,284.50
(-) Cash Required (M)	-975.50	-609.69	-365.81
(=) Excess Retained (M)	2,309.00	2,674.81	2,918.69
(/) Shares Outstanding (M)	503.18	503.18	503.18
(=) Excess Retained per Share	4.59	5.32	5.80
LTM Dividend per Share	3.17	3.17	3.17
(+) Excess Retained per Share	4.59	5.32	5.80
(=) Adjusted Dividend	7.75	8.48	8.97
WACC / Discount Rate	8.40%	8.40%	8.40%
Growth Rate	2.31%	3.31%	4.31%
Fair Value	$130.28	$172.15	$228.68
Upside / Downside	30.75%	72.77%	129.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,877.50	5,039.14	5,206.14	5,378.67	5,556.92	5,741.07	5,913.30
Payout Ratio	32.66%	44.13%	55.60%	67.06%	78.53%	90.00%	92.50%
Projected Dividends (M)	1,593.00	2,223.68	2,894.41	3,607.15	4,363.96	5,166.97	5,469.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.40%	8.40%	8.40%
Growth Rate	2.31%	3.31%	4.31%
Year 1 PV (M)	2,031.43	2,051.29	2,071.14
Year 2 PV (M)	2,415.57	2,463.02	2,510.93
Year 3 PV (M)	2,750.14	2,831.57	2,914.59
Year 4 PV (M)	3,039.49	3,160.08	3,284.21
Year 5 PV (M)	3,287.65	3,451.49	3,621.79
PV of Terminal Value (M)	64,401.77	67,611.16	70,947.23
Equity Value (M)	77,926.06	81,568.60	85,349.91
Shares Outstanding (M)	503.18	503.18	503.18
Fair Value	$154.87	$162.11	$169.62
Upside / Downside	55.43%	62.69%	70.23%

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

Compagnie de Saint-Gobain S.A. (GOB.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener