DDM Analysis: ITB.DE

Valuation Snapshot

Stable Growth	$57.00 - $92.12	$72.81
Multi-Stage	$113.35 - $124.56	$118.84
Blended Fair Value	$95.83
Current Price	$28.64
Upside	234.59%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.77%	1.23%	1.48	1.50	1.51	1.49	2.00	2.11	1.91	1.75	1.58	1.44
YoY Growth	-	-	-0.99%	-0.61%	1.15%	-25.56%	-4.93%	10.02%	9.69%	10.25%	10.09%	9.57%
Dividend Yield	-	-	6.85%	8.88%	8.08%	9.39%	14.54%	11.42%	7.16%	5.39%	4.00%	4.16%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,655.00
(-) Cash Dividends Paid (M)	2,596.00
(=) Cash Retained (M)	2,059.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	931.00	581.88	349.13
Cash Retained (M)	2,059.00	2,059.00	2,059.00
(-) Cash Required (M)	-931.00	-581.88	-349.13
(=) Excess Retained (M)	1,128.00	1,477.13	1,709.88
(/) Shares Outstanding (M)	875.48	875.48	875.48
(=) Excess Retained per Share	1.29	1.69	1.95
LTM Dividend per Share	2.97	2.97	2.97
(+) Excess Retained per Share	1.29	1.69	1.95
(=) Adjusted Dividend	4.25	4.65	4.92
WACC / Discount Rate	6.64%	6.64%	6.64%
Growth Rate	-0.77%	0.23%	1.23%
Fair Value	$57.00	$72.81	$92.12
Upside / Downside	99.04%	154.22%	221.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,655.00	4,665.92	4,676.87	4,687.84	4,698.83	4,709.86	4,851.15
Payout Ratio	55.77%	62.61%	69.46%	76.31%	83.15%	90.00%	92.50%
Projected Dividends (M)	2,596.00	2,921.54	3,248.59	3,577.16	3,907.25	4,238.87	4,487.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.64%	6.64%	6.64%
Growth Rate	-0.77%	0.23%	1.23%
Year 1 PV (M)	2,712.31	2,739.64	2,766.97
Year 2 PV (M)	2,799.94	2,856.66	2,913.94
Year 3 PV (M)	2,862.33	2,949.74	3,038.91
Year 4 PV (M)	2,902.55	3,021.33	3,143.72
Year 5 PV (M)	2,923.39	3,073.69	3,230.10
PV of Terminal Value (M)	85,031.64	89,403.24	93,952.82
Equity Value (M)	99,232.17	104,044.29	109,046.46
Shares Outstanding (M)	875.48	875.48	875.48
Fair Value	$113.35	$118.84	$124.56
Upside / Downside	295.76%	314.96%	334.91%

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

Imperial Brands PLC (ITB.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener