DDM Analysis: GE

Valuation Snapshot

Stable Growth	$27.07 - $35.69	$31.57
Multi-Stage	$77.50 - $86.21	$81.76
Blended Fair Value	$56.66
Current Price	$300.82
Upside	-81.16%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.21%	-19.53%	0.94	0.55	0.59	0.54	0.60	0.60	4.16	8.05	8.20	8.65
YoY Growth	-	-	71.14%	-7.82%	11.13%	-11.27%	-0.15%	-85.49%	-48.28%	-1.77%	-5.26%	5.00%
Dividend Yield	-	-	0.47%	0.39%	0.78%	0.94%	0.92%	1.53%	8.28%	12.48%	5.75%	5.69%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,062.00
(-) Cash Dividends Paid (M)	1,377.00
(=) Cash Retained (M)	6,685.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,612.40	1,007.75	604.65
Cash Retained (M)	6,685.00	6,685.00	6,685.00
(-) Cash Required (M)	-1,612.40	-1,007.75	-604.65
(=) Excess Retained (M)	5,072.60	5,677.25	6,080.35
(/) Shares Outstanding (M)	1,074.29	1,074.29	1,074.29
(=) Excess Retained per Share	4.72	5.28	5.66
LTM Dividend per Share	1.28	1.28	1.28
(+) Excess Retained per Share	4.72	5.28	5.66
(=) Adjusted Dividend	6.00	6.57	6.94
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	-12.43%	-11.43%	-10.43%
Fair Value	$27.07	$31.57	$35.69
Upside / Downside	-91.00%	-89.51%	-88.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,062.00	7,140.73	6,324.74	5,602.00	4,961.84	4,394.84	4,526.68
Payout Ratio	17.08%	31.66%	46.25%	60.83%	75.42%	90.00%	92.50%
Projected Dividends (M)	1,377.00	2,261.05	2,925.07	3,407.81	3,742.02	3,955.35	4,187.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	-12.43%	-11.43%	-10.43%
Year 1 PV (M)	2,089.34	2,113.19	2,137.05
Year 2 PV (M)	2,497.66	2,555.03	2,613.05
Year 3 PV (M)	2,688.87	2,782.04	2,877.34
Year 4 PV (M)	2,728.35	2,855.12	2,986.26
Year 5 PV (M)	2,664.88	2,820.54	2,983.40
PV of Terminal Value (M)	70,584.09	74,707.21	79,020.80
Equity Value (M)	83,253.18	87,833.14	92,617.90
Shares Outstanding (M)	1,074.29	1,074.29	1,074.29
Fair Value	$77.50	$81.76	$86.21
Upside / Downside	-74.24%	-72.82%	-71.34%

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

GE Aerospace (GE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener