DDM Analysis: UMG.AS

Valuation Snapshot

Stable Growth	$15.10 - $21.52	$18.25
Multi-Stage	$24.09 - $26.41	$25.23
Blended Fair Value	$21.74
Current Price	$27.48
Upside	-20.89%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018
DPS	-1.42%	0.00%	0.50	0.50	0.43	0.42	0.15	0.54	0.53	0.00	0.00	0.00
YoY Growth	-	-	0.43%	16.42%	1.66%	177.39%	-71.76%	2.14%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.03%	1.94%	1.91%	1.70%	0.61%	2.15%	2.10%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,152.00
(-) Cash Dividends Paid (M)	1,867.00
(=) Cash Retained (M)	2,285.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	830.40	519.00	311.40
Cash Retained (M)	2,285.00	2,285.00	2,285.00
(-) Cash Required (M)	-830.40	-519.00	-311.40
(=) Excess Retained (M)	1,454.60	1,766.00	1,973.60
(/) Shares Outstanding (M)	1,858.89	1,858.89	1,858.89
(=) Excess Retained per Share	0.78	0.95	1.06
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	0.78	0.95	1.06
(=) Adjusted Dividend	1.79	1.95	2.07
WACC / Discount Rate	9.60%	9.60%	9.60%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$15.10	$18.25	$21.52
Upside / Downside	-45.06%	-33.57%	-21.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,152.00	4,110.48	4,069.38	4,028.68	3,988.39	3,948.51	4,066.97
Payout Ratio	44.97%	53.97%	62.98%	71.99%	80.99%	90.00%	92.50%
Projected Dividends (M)	1,867.00	2,218.55	2,562.88	2,900.11	3,230.33	3,553.66	3,761.94

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.60%	9.60%	9.60%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	2,003.79	2,024.24	2,044.68
Year 2 PV (M)	2,090.71	2,133.60	2,176.92
Year 3 PV (M)	2,136.79	2,202.87	2,270.30
Year 4 PV (M)	2,149.70	2,238.79	2,330.63
Year 5 PV (M)	2,135.94	2,247.16	2,362.97
PV of Terminal Value (M)	34,262.64	36,046.78	37,904.47
Equity Value (M)	44,779.57	46,893.44	49,089.98
Shares Outstanding (M)	1,858.89	1,858.89	1,858.89
Fair Value	$24.09	$25.23	$26.41
Upside / Downside	-12.34%	-8.20%	-3.90%

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

Universal Music Group N.V. (UMG.AS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener