DDM Analysis: PG

Valuation Snapshot

Stable Growth	$104.04 - $196.09	$141.38
Multi-Stage	$153.89 - $168.74	$161.18
Blended Fair Value	$151.28
Current Price	$153.65
Upside	-1.54%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.85%	3.08%	4.03	3.80	3.67	3.58	3.37	3.18	3.06	2.98	2.95	3.04
YoY Growth	-	-	6.01%	3.48%	2.61%	6.14%	6.09%	3.88%	2.57%	1.02%	-2.69%	2.04%
Dividend Yield	-	-	2.62%	2.19%	2.52%	2.84%	2.41%	2.29%	2.46%	3.57%	3.25%	3.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,765.00
(-) Cash Dividends Paid (M)	9,976.00
(=) Cash Retained (M)	6,789.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,353.00	2,095.63	1,257.38
Cash Retained (M)	6,789.00	6,789.00	6,789.00
(-) Cash Required (M)	-3,353.00	-2,095.63	-1,257.38
(=) Excess Retained (M)	3,436.00	4,693.38	5,531.63
(/) Shares Outstanding (M)	2,449.78	2,449.78	2,449.78
(=) Excess Retained per Share	1.40	1.92	2.26
LTM Dividend per Share	4.07	4.07	4.07
(+) Excess Retained per Share	1.40	1.92	2.26
(=) Adjusted Dividend	5.47	5.99	6.33
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	1.50%	2.50%	3.50%
Fair Value	$104.04	$141.38	$196.09
Upside / Downside	-32.29%	-7.98%	27.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,765.00	17,184.85	17,615.22	18,056.36	18,508.56	18,972.07	19,541.23
Payout Ratio	59.50%	65.60%	71.70%	77.80%	83.90%	90.00%	92.50%
Projected Dividends (M)	9,976.00	11,273.94	12,630.63	14,048.21	15,528.86	17,074.86	18,075.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.85%	6.85%	6.85%
Growth Rate	1.50%	2.50%	3.50%
Year 1 PV (M)	10,448.66	10,551.60	10,654.54
Year 2 PV (M)	10,849.14	11,063.96	11,280.88
Year 3 PV (M)	11,183.46	11,517.25	11,857.63
Year 4 PV (M)	11,457.23	11,915.45	12,387.27
Year 5 PV (M)	11,675.69	12,262.27	12,872.18
PV of Terminal Value (M)	321,392.99	337,539.51	354,328.55
Equity Value (M)	377,007.17	394,850.03	413,381.05
Shares Outstanding (M)	2,449.78	2,449.78	2,449.78
Fair Value	$153.89	$161.18	$168.74
Upside / Downside	0.16%	4.90%	9.82%

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

The Procter & Gamble Company (PG)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener