DDM Analysis: CB

Valuation Snapshot

Stable Growth	$1,331.04 - $4,694.57	$4,399.50
Multi-Stage	$592.03 - $648.23	$619.61
Blended Fair Value	$2,509.55
Current Price	$282.25
Upside	789.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.18%	5.24%	3.50	3.40	3.35	3.42	3.39	3.30	3.26	3.19	2.86	2.10
YoY Growth	-	-	3.01%	1.38%	-1.86%	0.94%	2.51%	1.27%	2.22%	11.51%	36.08%	0.00%
Dividend Yield	-	-	1.16%	1.32%	1.73%	1.60%	2.14%	2.96%	2.31%	2.33%	2.10%	1.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	9,675.00
(-) Cash Dividends Paid (M)	1,488.00
(=) Cash Retained (M)	8,187.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,935.00	1,209.38	725.63
Cash Retained (M)	8,187.00	8,187.00	8,187.00
(-) Cash Required (M)	-1,935.00	-1,209.38	-725.63
(=) Excess Retained (M)	6,252.00	6,977.63	7,461.38
(/) Shares Outstanding (M)	409.86	409.86	409.86
(=) Excess Retained per Share	15.25	17.02	18.20
LTM Dividend per Share	3.63	3.63	3.63
(+) Excess Retained per Share	15.25	17.02	18.20
(=) Adjusted Dividend	18.88	20.65	21.84
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,331.04	$4,399.50	$4,694.57
Upside / Downside	371.58%	1,458.72%	1,563.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	9,675.00	10,303.88	10,973.63	11,686.91	12,446.56	13,255.59	13,653.26
Payout Ratio	15.38%	30.30%	45.23%	60.15%	75.08%	90.00%	92.50%
Projected Dividends (M)	1,488.00	3,122.47	4,963.14	7,029.90	9,344.38	11,930.03	12,629.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,890.88	2,918.29	2,945.69
Year 2 PV (M)	4,254.23	4,335.26	4,417.05
Year 3 PV (M)	5,578.86	5,739.01	5,902.19
Year 4 PV (M)	6,865.60	7,129.63	7,401.21
Year 5 PV (M)	8,115.25	8,507.22	8,914.19
PV of Terminal Value (M)	214,943.86	225,325.73	236,104.93
Equity Value (M)	242,648.68	253,955.13	265,685.27
Shares Outstanding (M)	409.86	409.86	409.86
Fair Value	$592.03	$619.61	$648.23
Upside / Downside	109.75%	119.53%	129.67%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Chubb Limited (CB)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener