DDM Analysis: PRU

Valuation Snapshot

Stable Growth	$91.96 - $157.24	$120.24
Multi-Stage	$149.20 - $163.52	$156.22
Blended Fair Value	$138.23
Current Price	$103.74
Upside	33.25%
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	2.88%	6.29%	5.32	5.20	5.11	5.11	4.97	4.62	4.28	3.65	3.66	3.14
YoY Growth	-	-	2.44%	1.60%	0.17%	2.72%	7.62%	7.89%	17.36%	-0.31%	16.38%	8.76%
Dividend Yield	-	-	4.77%	4.47%	6.18%	4.32%	5.46%	8.86%	4.46%	3.52%	3.43%	4.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,614.00
(-) Cash Dividends Paid (M)	1,918.00
(=) Cash Retained (M)	696.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	522.80	326.75	196.05
Cash Retained (M)	696.00	696.00	696.00
(-) Cash Required (M)	-522.80	-326.75	-196.05
(=) Excess Retained (M)	173.20	369.25	499.95
(/) Shares Outstanding (M)	355.33	355.33	355.33
(=) Excess Retained per Share	0.49	1.04	1.41
LTM Dividend per Share	5.40	5.40	5.40
(+) Excess Retained per Share	0.49	1.04	1.41
(=) Adjusted Dividend	5.89	6.44	6.80
WACC / Discount Rate	7.15%	7.15%	7.15%
Growth Rate	0.71%	1.71%	2.71%
Fair Value	$91.96	$120.24	$157.24
Upside / Downside	-11.35%	15.90%	51.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,614.00	2,658.64	2,704.04	2,750.21	2,797.18	2,844.95	2,930.29
Payout Ratio	73.37%	76.70%	80.02%	83.35%	86.67%	90.00%	92.50%
Projected Dividends (M)	1,918.00	2,039.16	2,163.89	2,292.29	2,424.45	2,560.45	2,710.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.15%	7.15%	7.15%
Growth Rate	0.71%	1.71%	2.71%
Year 1 PV (M)	1,884.33	1,903.04	1,921.75
Year 2 PV (M)	1,847.77	1,884.65	1,921.89
Year 3 PV (M)	1,808.79	1,863.21	1,918.71
Year 4 PV (M)	1,767.82	1,839.08	1,912.49
Year 5 PV (M)	1,725.23	1,812.60	1,903.48
PV of Terminal Value (M)	43,980.19	46,207.54	48,524.24
Equity Value (M)	53,014.12	55,510.12	58,102.55
Shares Outstanding (M)	355.33	355.33	355.33
Fair Value	$149.20	$156.22	$163.52
Upside / Downside	43.82%	50.59%	57.62%

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

Prudential Financial, Inc. (PRU)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener