DDM Analysis: ICICIPRULI.BO

Valuation Snapshot

Stable Growth	$157.19 - $317.47	$219.23
Multi-Stage	$122.06 - $133.46	$127.66
Blended Fair Value	$173.44
Current Price	$595.20
Upside	-70.86%
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	-26.57%	-20.27%	0.60	0.59	0.54	1.97	0.00	2.79	4.83	6.80	5.86	8.26
YoY Growth	-	-	0.39%	9.38%	-72.48%	13,057,063.64%	-100.00%	-42.17%	-28.97%	16.07%	-29.09%	43.84%
Dividend Yield	-	-	0.09%	0.10%	0.09%	0.40%	0.00%	0.66%	1.24%	1.80%	1.24%	2.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,070.10
(-) Cash Dividends Paid (M)	1,213.30
(=) Cash Retained (M)	11,856.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,614.02	1,633.76	980.26
Cash Retained (M)	11,856.80	11,856.80	11,856.80
(-) Cash Required (M)	-2,614.02	-1,633.76	-980.26
(=) Excess Retained (M)	9,242.78	10,223.04	10,876.54
(/) Shares Outstanding (M)	1,455.56	1,455.56	1,455.56
(=) Excess Retained per Share	6.35	7.02	7.47
LTM Dividend per Share	0.83	0.83	0.83
(+) Excess Retained per Share	6.35	7.02	7.47
(=) Adjusted Dividend	7.18	7.86	8.31
WACC / Discount Rate	9.85%	9.85%	9.85%
Growth Rate	5.05%	6.05%	7.05%
Fair Value	$157.19	$219.23	$317.47
Upside / Downside	-73.59%	-63.17%	-46.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,070.10	13,860.39	14,698.46	15,587.20	16,529.68	17,529.15	18,055.03
Payout Ratio	9.28%	25.43%	41.57%	57.71%	73.86%	90.00%	92.50%
Projected Dividends (M)	1,213.30	3,524.20	6,110.12	8,995.87	12,208.26	15,776.24	16,700.90

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.85%	9.85%	9.85%
Growth Rate	5.05%	6.05%	7.05%
Year 1 PV (M)	3,178.02	3,208.27	3,238.53
Year 2 PV (M)	4,968.69	5,063.74	5,159.69
Year 3 PV (M)	6,596.78	6,786.97	6,980.79
Year 4 PV (M)	8,073.07	8,384.90	8,705.67
Year 5 PV (M)	9,407.72	9,864.12	10,338.05
PV of Terminal Value (M)	145,447.66	152,503.74	159,831.05
Equity Value (M)	177,671.94	185,811.74	194,253.78
Shares Outstanding (M)	1,455.56	1,455.56	1,455.56
Fair Value	$122.06	$127.66	$133.46
Upside / Downside	-79.49%	-78.55%	-77.58%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

ICICI Prudential Life Insurance Company Limited (ICICIPRULI.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener