DDM Analysis: 0R0G.L

Valuation Snapshot

Stable Growth	$454.34 - $535.28	$501.64
Multi-Stage	$113.57 - $124.33	$118.85
Blended Fair Value	$310.25
Current Price	$62.47
Upside	396.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.78%	9.32%	1.79	1.65	1.51	1.39	1.28	1.18	1.04	0.91	0.83	0.77
YoY Growth	-	-	8.75%	8.82%	8.71%	8.82%	8.82%	13.47%	13.44%	9.51%	8.53%	4.56%
Dividend Yield	-	-	2.64%	2.36%	2.17%	2.22%	2.19%	2.35%	2.08%	2.19%	1.94%	1.92%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,531.00
(-) Cash Dividends Paid (M)	2,469.00
(=) Cash Retained (M)	1,062.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	706.20	441.38	264.83
Cash Retained (M)	1,062.00	1,062.00	1,062.00
(-) Cash Required (M)	-706.20	-441.38	-264.83
(=) Excess Retained (M)	355.80	620.63	797.18
(/) Shares Outstanding (M)	1,311.88	1,311.88	1,311.88
(=) Excess Retained per Share	0.27	0.47	0.61
LTM Dividend per Share	1.88	1.88	1.88
(+) Excess Retained per Share	0.27	0.47	0.61
(=) Adjusted Dividend	2.15	2.36	2.49
WACC / Discount Rate	5.50%	5.50%	5.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$454.34	$501.64	$535.28
Upside / Downside	627.29%	703.01%	756.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,531.00	3,760.52	4,004.95	4,265.27	4,542.51	4,837.78	4,982.91
Payout Ratio	69.92%	73.94%	77.95%	81.97%	85.98%	90.00%	92.50%
Projected Dividends (M)	2,469.00	2,780.48	3,122.02	3,496.22	3,905.87	4,354.00	4,609.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.50%	5.50%	5.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,610.76	2,635.51	2,660.26
Year 2 PV (M)	2,752.52	2,804.95	2,857.87
Year 3 PV (M)	2,894.28	2,977.37	3,062.02
Year 4 PV (M)	3,036.04	3,152.79	3,272.89
Year 5 PV (M)	3,177.79	3,331.28	3,490.64
PV of Terminal Value (M)	134,522.98	141,020.49	147,766.67
Equity Value (M)	148,994.37	155,922.38	163,110.35
Shares Outstanding (M)	1,311.88	1,311.88	1,311.88
Fair Value	$113.57	$118.85	$124.33
Upside / Downside	81.80%	90.26%	99.03%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Mondelez International, Inc. (0R0G.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener