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 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

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