DDM Analysis: ORG.AX

Valuation Snapshot

Stable Growth	$52.67 - $257.10	$93.70
Multi-Stage	$43.39 - $47.48	$45.40
Blended Fair Value	$69.55
Current Price	$10.79
Upside	544.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	15.84%	6.12%	0.57	0.47	0.33	0.18	0.20	0.28	0.10	0.00	0.00	0.24
YoY Growth	-	-	21.00%	44.19%	81.47%	-8.21%	-28.21%	187.88%	8,150.00%	0.00%	-99.52%	-23.58%
Dividend Yield	-	-	5.32%	4.34%	3.91%	3.16%	4.38%	4.71%	1.29%	0.01%	0.02%	4.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,878.00
(-) Cash Dividends Paid (M)	1,810.00
(=) Cash Retained (M)	1,068.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	575.60	359.75	215.85
Cash Retained (M)	1,068.00	1,068.00	1,068.00
(-) Cash Required (M)	-575.60	-359.75	-215.85
(=) Excess Retained (M)	492.40	708.25	852.15
(/) Shares Outstanding (M)	1,726.40	1,726.40	1,726.40
(=) Excess Retained per Share	0.29	0.41	0.49
LTM Dividend per Share	1.05	1.05	1.05
(+) Excess Retained per Share	0.29	0.41	0.49
(=) Adjusted Dividend	1.33	1.46	1.54
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	4.12%	5.12%	6.12%
Fair Value	$52.67	$93.70	$257.10
Upside / Downside	388.13%	768.39%	2,282.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,878.00	3,025.43	3,180.42	3,343.35	3,514.62	3,694.66	3,805.50
Payout Ratio	62.89%	68.31%	73.73%	79.16%	84.58%	90.00%	92.50%
Projected Dividends (M)	1,810.00	2,066.76	2,345.07	2,646.47	2,972.60	3,325.20	3,520.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	4.12%	5.12%	6.12%
Year 1 PV (M)	1,917.49	1,935.90	1,954.32
Year 2 PV (M)	2,018.56	2,057.52	2,096.85
Year 3 PV (M)	2,113.47	2,174.95	2,237.62
Year 4 PV (M)	2,202.47	2,288.31	2,376.63
Year 5 PV (M)	2,285.78	2,397.67	2,513.90
PV of Terminal Value (M)	64,367.31	67,518.19	70,791.27
Equity Value (M)	74,905.08	78,372.54	81,970.59
Shares Outstanding (M)	1,726.40	1,726.40	1,726.40
Fair Value	$43.39	$45.40	$47.48
Upside / Downside	302.11%	320.73%	340.04%

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

Origin Energy Limited (ORG.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener