DDM Analysis: GM

Valuation Snapshot

Stable Growth	$27.72 - $42.94	$34.77
Multi-Stage	$71.47 - $78.84	$75.08
Blended Fair Value	$54.93
Current Price	$60.97
Upside	-9.91%
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	-22.59%	-14.60%	0.64	0.58	0.39	0.18	0.66	2.30	2.20	2.19	2.32	2.20
YoY Growth	-	-	9.38%	50.38%	113.44%	-72.20%	-71.53%	4.82%	0.40%	-5.70%	5.62%	-29.16%
Dividend Yield	-	-	1.36%	1.29%	1.06%	0.42%	1.14%	11.08%	5.82%	6.02%	6.56%	6.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,045.00
(-) Cash Dividends Paid (M)	646.00
(=) Cash Retained (M)	2,399.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	609.00	380.63	228.38
Cash Retained (M)	2,399.00	2,399.00	2,399.00
(-) Cash Required (M)	-609.00	-380.63	-228.38
(=) Excess Retained (M)	1,790.00	2,018.38	2,170.63
(/) Shares Outstanding (M)	1,021.00	1,021.00	1,021.00
(=) Excess Retained per Share	1.75	1.98	2.13
LTM Dividend per Share	0.63	0.63	0.63
(+) Excess Retained per Share	1.75	1.98	2.13
(=) Adjusted Dividend	2.39	2.61	2.76
WACC / Discount Rate	5.92%	5.92%	5.92%
Growth Rate	-2.47%	-1.47%	-0.47%
Fair Value	$27.72	$34.77	$42.94
Upside / Downside	-54.54%	-42.97%	-29.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,045.00	3,000.09	2,955.84	2,912.24	2,869.29	2,826.97	2,911.78
Payout Ratio	21.22%	34.97%	48.73%	62.49%	76.24%	90.00%	92.50%
Projected Dividends (M)	646.00	1,049.19	1,440.35	1,819.75	2,187.63	2,544.27	2,693.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.92%	5.92%	5.92%
Growth Rate	-2.47%	-1.47%	-0.47%
Year 1 PV (M)	980.51	990.56	1,000.61
Year 2 PV (M)	1,257.93	1,283.86	1,310.06
Year 3 PV (M)	1,485.23	1,531.39	1,578.49
Year 4 PV (M)	1,668.60	1,738.10	1,809.74
Year 5 PV (M)	1,813.58	1,908.48	2,007.32
PV of Terminal Value (M)	65,764.30	69,205.82	72,789.93
Equity Value (M)	72,970.14	76,658.21	80,496.15
Shares Outstanding (M)	1,021.00	1,021.00	1,021.00
Fair Value	$71.47	$75.08	$78.84
Upside / Downside	17.22%	23.14%	29.31%

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

General Motors Company (GM)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener