DDM Analysis: MCD

Valuation Snapshot

Stable Growth	$775.38 - $2,260.54	$2,117.83
Multi-Stage	$1,095.76 - $1,205.50	$1,149.58
Blended Fair Value	$1,633.71
Current Price	$292.17
Upside	459.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.34%	4.24%	6.78	6.31	5.81	5.46	5.23	4.99	4.54	4.30	4.26	4.50
YoY Growth	-	-	7.44%	8.75%	6.37%	4.42%	4.77%	10.01%	5.40%	1.01%	-5.33%	0.44%
Dividend Yield	-	-	2.17%	2.25%	2.08%	2.21%	2.33%	3.02%	2.41%	2.75%	3.29%	3.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,415.00
(-) Cash Dividends Paid (M)	5,061.00
(=) Cash Retained (M)	3,354.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,683.00	1,051.88	631.13
Cash Retained (M)	3,354.00	3,354.00	3,354.00
(-) Cash Required (M)	-1,683.00	-1,051.88	-631.13
(=) Excess Retained (M)	1,671.00	2,302.13	2,722.88
(/) Shares Outstanding (M)	717.85	717.85	717.85
(=) Excess Retained per Share	2.33	3.21	3.79
LTM Dividend per Share	7.05	7.05	7.05
(+) Excess Retained per Share	2.33	3.21	3.79
(=) Adjusted Dividend	9.38	10.26	10.84
WACC / Discount Rate	3.47%	3.47%	3.47%
Growth Rate	2.24%	3.24%	4.24%
Fair Value	$775.38	$2,117.83	$2,260.54
Upside / Downside	165.39%	624.86%	673.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,415.00	8,687.35	8,968.52	9,258.79	9,558.45	9,867.82	10,163.85
Payout Ratio	60.14%	66.11%	72.09%	78.06%	84.03%	90.00%	92.50%
Projected Dividends (M)	5,061.00	5,743.56	6,465.01	7,227.14	8,031.83	8,881.04	9,401.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	3.47%	3.47%	3.47%
Growth Rate	2.24%	3.24%	4.24%
Year 1 PV (M)	5,497.01	5,550.78	5,604.55
Year 2 PV (M)	5,921.89	6,038.30	6,155.85
Year 3 PV (M)	6,335.82	6,523.56	6,714.97
Year 4 PV (M)	6,739.01	7,006.57	7,282.01
Year 5 PV (M)	7,131.66	7,487.33	7,857.06
PV of Terminal Value (M)	754,965.63	792,617.52	831,756.88
Equity Value (M)	786,591.02	825,224.07	865,371.32
Shares Outstanding (M)	717.85	717.85	717.85
Fair Value	$1,095.76	$1,149.58	$1,205.50
Upside / Downside	275.04%	293.46%	312.60%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 147 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GHS.L	Gresham House Strategic plc	0.01%	$0.02	5.46%
GHT.L	Gresham Technologies plc	0.01%	$0.01	20.95%
GNRS.TA	Generation Capital Ltd	0.01%	$0.02	23.08%
GUBRA.CO	Gubra A/S	0.01%	$0.04	0.04%
HLAN.TA	Hilan Ltd.	0.01%	$3.91	34.89%
HLMA.L	Halma plc	0.01%	$0.40	27.44%
HLN.L	Haleon plc	0.01%	$0.05	27.27%
ILCO.TA	Israel Corporation Ltd	0.01%	$4.93	23.87%
ISRO.TA	Isrotel Ltd.	0.01%	$1.00	22.22%
KNFM.TA	Knafaim Holdings Ltd.	0.01%	$0.24	12.79%
LBRA.TA	Libra Insurance Company Ltd	0.01%	$0.22	15.11%
MCLL.TA	Michlol Finance Ltd	0.01%	$0.23	20.45%
MEGACPO.MX	Megacable Holdings, S. A. B. de C. V.	0.01%	$0.01	0.27%
MIGO.L	MIGO Opportunities Trust plc	0.01%	$0.02	11.08%
MOP.BR	Palmboomen Cultuur Maatschappij Mopoli (Palmeraies De Mopoli) N.V.	0.01%	$0.02	0.08%
MOTR.L	Motorpoint Group Plc	0.01%	$0.01	90.00%
MVNE.TA	Mivne Real Estate (K.D) Ltd	0.01%	$0.17	17.49%
NWMD.TA	NewMed Energy - Limited Partnership	0.01%	$0.21	55.07%
PAYT.TA	Payton Industries Ltd	0.01%	$0.42	32.45%
PCBT.TA	P.C.B. Technologies Ltd	0.01%	$0.08	42.47%
PCGH.L	Polar Capital Global Healthcare Trust plc	0.01%	$0.03	18.59%
PHI.L	Pacific Horizon Investment Trust PLC	0.01%	$0.06	7.60%
PRSK.TA	Prashkovsky Investments and Construction Ltd.	0.01%	$1.14	18.73%
PRV.L	Porvair plc	0.01%	$0.12	16.92%
ROTS.TA	Rotshtein Realestate Ltd	0.01%	$1.26	8.93%
RSAB.L	RSA Insurance Group plc 7.375% CUM IRR PRF GBP1	0.01%	$0.01	24.47%
SCOP.TA	Scope Metals Group Ltd.	0.01%	$2.52	21.91%
SPDV.TA	Speedvalue Ltd	0.01%	$0.02	6.80%
SPEN.TA	Shapir Engineering and Industry Ltd	0.01%	$0.21	33.33%
SVN.IC	Sildarvinnslan Hf.	0.01%	$0.01	29.60%
TASE.TA	The Tel-Aviv Stock Exchange Ltd.	0.01%	$0.54	32.76%
TFRLF.TA	Tefron Ltd.	0.01%	$0.16	17.85%
THX.L	Thor Explorations Ltd.	0.01%	$0.01	4.26%
TMRP.TA	Tamar Petroleum Ltd	0.01%	$0.30	51.20%
TPRO.MI	Technoprobe S.p.A.	0.01%	$0.00	0.73%
TRNFP.ME	PJSC Transneft	0.01%	$0.13	0.00%
VILR.TA	Villar International Ltd.	0.01%	$2.52	12.82%
VLE.L	Volvere plc	0.01%	$0.23	6.84%
VTNA.TA	Vitania Ltd.	0.01%	$0.20	64.52%
WESR.TA	Wesure Global Tech Ltd	0.01%	$0.15	15.83%
ZAIN.KW	Mobile Telecommunications Company K.S.C.P.	0.01%	$0.04	64.75%
000017.SZ	Shenzhen China Bicycle Company (Holdings) Limited	0.00%	$0.00	0.49%
000408.SZ	Zangge Mining Company Limited	0.00%	$0.00	0.10%
000550.SZ	Jiangling Motors Corporation, Ltd.	0.00%	$0.00	0.03%
000576.SZ	Guangdong Ganhua Science and Industry Co., Ltd.	0.00%	$0.00	0.26%
000677.SZ	CHTC Helon Co., Ltd.	0.00%	$0.00	0.61%
000897.SZ	Tianjin Jinbin Development Co., Ltd.	0.00%	$0.00	0.02%
000953.SZ	Guangxi Hechi Chemical Co., Ltd	0.00%	$0.00	0.42%
001750.KS	Hanyang Securities Co. Ltd.	0.00%	$0.05	0.00%
002028.SZ	Sieyuan Electric Co., Ltd.	0.00%	$0.01	0.14%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

McDonald's Corporation (MCD)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener