DDM Analysis: BBVA.DE

Valuation Snapshot

Stable Growth	$39.58 - $109.87	$61.37
Multi-Stage	$42.86 - $46.99	$44.88
Blended Fair Value	$53.13
Current Price	$4.38
Upside	1,112.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.75%	16.83%	0.65	0.47	0.36	0.15	0.18	0.36	0.35	0.28	0.27	0.15
YoY Growth	-	-	39.35%	28.51%	135.96%	-13.05%	-50.40%	1.90%	24.09%	6.19%	81.91%	6.42%
Dividend Yield	-	-	14.82%	10.64%	8.28%	3.51%	4.03%	11.95%	6.53%	4.33%	3.59%	2.80%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,054.00
(-) Cash Dividends Paid (M)	3,913.00
(=) Cash Retained (M)	6,141.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,010.80	1,256.75	754.05
Cash Retained (M)	6,141.00	6,141.00	6,141.00
(-) Cash Required (M)	-2,010.80	-1,256.75	-754.05
(=) Excess Retained (M)	4,130.20	4,884.25	5,386.95
(/) Shares Outstanding (M)	6,027.19	6,027.19	6,027.19
(=) Excess Retained per Share	0.69	0.81	0.89
LTM Dividend per Share	0.65	0.65	0.65
(+) Excess Retained per Share	0.69	0.81	0.89
(=) Adjusted Dividend	1.33	1.46	1.54
WACC / Discount Rate	6.58%	6.58%	6.58%
Growth Rate	3.10%	4.10%	5.10%
Fair Value	$39.58	$61.37	$109.87
Upside / Downside	803.70%	1,301.09%	2,408.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,054.00	10,466.25	10,895.41	11,342.17	11,807.24	12,291.39	12,660.13
Payout Ratio	38.92%	49.14%	59.35%	69.57%	79.78%	90.00%	92.50%
Projected Dividends (M)	3,913.00	5,142.68	6,466.63	7,890.51	9,420.29	11,062.25	11,710.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.58%	6.58%	6.58%
Growth Rate	3.10%	4.10%	5.10%
Year 1 PV (M)	4,779.00	4,825.35	4,871.70
Year 2 PV (M)	5,584.35	5,693.20	5,803.10
Year 3 PV (M)	6,332.08	6,518.12	6,707.77
Year 4 PV (M)	7,025.09	7,301.64	7,586.27
Year 5 PV (M)	7,666.17	8,045.23	8,439.15
PV of Terminal Value (M)	226,919.86	238,140.22	249,800.10
Equity Value (M)	258,306.55	270,523.77	283,208.10
Shares Outstanding (M)	6,027.19	6,027.19	6,027.19
Fair Value	$42.86	$44.88	$46.99
Upside / Downside	878.47%	924.75%	972.80%

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

Banco Bilbao Vizcaya Argentaria, S.A. (BBVA.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener