DDM Analysis: PEG

Valuation Snapshot

Stable Growth	$48.24 - $80.54	$62.46
Multi-Stage	$122.75 - $135.13	$128.82
Blended Fair Value	$95.64
Current Price	$83.46
Upside	14.60%
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	4.71%	4.81%	2.39	2.27	2.16	2.06	1.98	1.90	1.82	1.74	1.66	1.58
YoY Growth	-	-	5.19%	5.38%	4.66%	4.04%	4.32%	4.40%	4.60%	4.82%	5.20%	5.48%
Dividend Yield	-	-	2.90%	3.41%	3.45%	2.94%	3.29%	4.23%	3.11%	3.46%	3.74%	3.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,082.00
(-) Cash Dividends Paid (M)	1,242.00
(=) Cash Retained (M)	840.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	416.40	260.25	156.15
Cash Retained (M)	840.00	840.00	840.00
(-) Cash Required (M)	-416.40	-260.25	-156.15
(=) Excess Retained (M)	423.60	579.75	683.85
(/) Shares Outstanding (M)	500.25	500.25	500.25
(=) Excess Retained per Share	0.85	1.16	1.37
LTM Dividend per Share	2.48	2.48	2.48
(+) Excess Retained per Share	0.85	1.16	1.37
(=) Adjusted Dividend	3.33	3.64	3.85
WACC / Discount Rate	5.59%	5.59%	5.59%
Growth Rate	-1.22%	-0.22%	0.78%
Fair Value	$48.24	$62.46	$80.54
Upside / Downside	-42.20%	-25.16%	-3.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,082.00	2,077.32	2,072.66	2,068.00	2,063.35	2,058.72	2,120.48
Payout Ratio	59.65%	65.72%	71.79%	77.86%	83.93%	90.00%	92.50%
Projected Dividends (M)	1,242.00	1,365.29	1,488.01	1,610.18	1,731.79	1,852.84	1,961.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.59%	5.59%	5.59%
Growth Rate	-1.22%	-0.22%	0.78%
Year 1 PV (M)	1,280.02	1,292.98	1,305.94
Year 2 PV (M)	1,307.95	1,334.57	1,361.46
Year 3 PV (M)	1,326.95	1,367.66	1,409.19
Year 4 PV (M)	1,338.04	1,393.05	1,449.74
Year 5 PV (M)	1,342.16	1,411.49	1,483.66
PV of Terminal Value (M)	54,810.57	57,641.83	60,588.89
Equity Value (M)	61,405.69	64,441.58	67,598.88
Shares Outstanding (M)	500.25	500.25	500.25
Fair Value	$122.75	$128.82	$135.13
Upside / Downside	47.08%	54.35%	61.91%

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

Public Service Enterprise Group Incorporated (PEG)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener