DDM Analysis: PGHH.BO

Valuation Snapshot

Stable Growth	$6,567.61 - $26,446.55	$11,220.05
Multi-Stage	$4,195.41 - $4,580.87	$4,384.65
Blended Fair Value	$7,802.35
Current Price	$14,145.00
Upside	-44.84%
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	28.79%	22.25%	205.00	265.00	145.00	175.00	340.01	57.87	96.45	32.50	479.04	30.25
YoY Growth	-	-	-22.64%	82.76%	-17.14%	-48.53%	487.56%	-40.00%	196.81%	-93.22%	1,483.64%	9.99%
Dividend Yield	-	-	1.45%	1.59%	0.81%	1.26%	2.42%	0.58%	0.80%	0.34%	5.66%	0.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,141.20
(-) Cash Dividends Paid (M)	3,570.80
(=) Cash Retained (M)	3,570.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,428.24	892.65	535.59
Cash Retained (M)	3,570.40	3,570.40	3,570.40
(-) Cash Required (M)	-1,428.24	-892.65	-535.59
(=) Excess Retained (M)	2,142.16	2,677.75	3,034.81
(/) Shares Outstanding (M)	32.46	32.46	32.46
(=) Excess Retained per Share	65.99	82.49	93.49
LTM Dividend per Share	110.00	110.00	110.00
(+) Excess Retained per Share	65.99	82.49	93.49
(=) Adjusted Dividend	176.00	192.50	203.50
WACC / Discount Rate	8.33%	8.33%	8.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,567.61	$11,220.05	$26,446.55
Upside / Downside	-53.57%	-20.68%	86.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,141.20	7,605.38	8,099.73	8,626.21	9,186.91	9,784.06	10,077.58
Payout Ratio	50.00%	58.00%	66.00%	74.00%	82.00%	90.00%	92.50%
Projected Dividends (M)	3,570.80	4,411.29	5,345.96	6,383.49	7,533.32	8,805.66	9,321.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.33%	8.33%	8.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,033.95	4,072.19	4,110.43
Year 2 PV (M)	4,470.50	4,555.65	4,641.61
Year 3 PV (M)	4,881.51	5,021.65	5,164.43
Year 4 PV (M)	5,268.03	5,470.62	5,679.00
Year 5 PV (M)	5,631.04	5,903.02	6,185.42
PV of Terminal Value (M)	111,899.49	117,304.27	122,915.91
Equity Value (M)	136,184.53	142,327.41	148,696.80
Shares Outstanding (M)	32.46	32.46	32.46
Fair Value	$4,195.41	$4,384.65	$4,580.87
Upside / Downside	-70.34%	-69.00%	-67.61%

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

Procter & Gamble Hygiene and Health Care Limited (PGHH.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener