Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company

Ticker

Industry

Sector

AstraZeneca PLC (AZN.L)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$255.24 - $1,210.67$560.04
Multi-Stage$140.68 - $153.75$147.09
Blended Fair Value$353.56
Current Price$138.96
Upside154.44%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.20%2.77%2.972.872.802.472.292.302.232.252.282.23
YoY Growth--3.30%2.68%13.17%7.95%-0.56%3.10%-0.99%-1.18%2.15%-0.99%
Dividend Yield--2.04%2.16%2.02%1.86%2.29%2.57%2.76%3.28%3.70%3.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,508.48
(-) Cash Dividends Paid (M)4,971.00
(=) Cash Retained (M)4,537.48
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,901.701,188.56713.14
Cash Retained (M)4,537.484,537.484,537.48
(-) Cash Required (M)-1,901.70-1,188.56-713.14
(=) Excess Retained (M)2,635.783,348.923,824.34
(/) Shares Outstanding (M)1,560.751,560.751,560.75
(=) Excess Retained per Share1.692.152.45
LTM Dividend per Share3.193.193.19
(+) Excess Retained per Share1.692.152.45
(=) Adjusted Dividend4.875.335.64
WACC / Discount Rate7.43%7.43%7.43%
Growth Rate5.42%6.42%7.42%
Fair Value$255.24$560.04$1,210.67
Upside / Downside83.68%303.02%771.23%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,508.4810,118.6710,768.0311,459.0612,194.4312,976.9913,366.30
Payout Ratio52.28%59.82%67.37%74.91%82.46%90.00%92.50%
Projected Dividends (M)4,971.006,053.377,254.188,584.1910,055.0311,679.2912,363.83

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.43%7.43%7.43%
Growth Rate5.42%6.42%7.42%
Year 1 PV (M)5,581.745,634.695,687.64
Year 2 PV (M)6,167.856,285.436,404.11
Year 3 PV (M)6,730.046,923.397,120.41
Year 4 PV (M)7,268.997,548.767,836.53
Year 5 PV (M)7,785.398,161.738,552.48
PV of Terminal Value (M)186,029.08195,021.52204,358.41
Equity Value (M)219,563.10229,575.52239,959.57
Shares Outstanding (M)1,560.751,560.751,560.75
Fair Value$140.68$147.09$153.75
Upside / Downside1.24%5.85%10.64%

High-Yield Dividend Screener

« Prev Page 15 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
0R28.LNewmont Corporation2.49%$1.0115.53%
ETREntergy Corporation2.49%$2.3457.35%
NKENIKE, Inc.2.49%$1.5880.59%
OTTROtter Tail Corporation2.49%$2.0330.69%
FHNFirst Horizon Corporation2.48%$0.6034.42%
PWPPerella Weinberg Partners2.48%$0.4469.65%
SCSSteelcase Inc.2.48%$0.4050.05%
PBIPitney Bowes Inc.2.46%$0.2561.37%
RBCAARepublic Bancorp, Inc.2.45%$1.6725.85%
SRCE1st Source Corporation2.45%$1.5325.20%
TRMKTrustmark Corporation2.45%$0.9626.11%
VOYAVoya Financial, Inc.2.45%$1.8629.46%
AWKAmerican Water Works Company, Inc.2.44%$3.1855.85%
LSTRLandstar System, Inc.2.44%$3.5890.21%
NGLNGL Energy Partners LP2.44%$0.2424.52%
TCFCThe Community Financial Corporation2.44%$0.6612.72%
CADECadence Bank2.43%$1.0537.49%
JNJJohnson & Johnson2.43%$5.0448.70%
MBCNMiddlefield Banc Corp.2.43%$0.8342.36%
0L7G.LSnap-on Incorporated2.42%$8.4344.15%
ITWIllinois Tool Works Inc.2.42%$6.0458.20%
MOFGMidWestOne Financial Group, Inc.2.40%$0.9232.44%
FFINFirst Financial Bankshares, Inc.2.39%$0.7242.45%
ADPAutomatic Data Processing, Inc.2.38%$6.0359.30%
CALCaleres, Inc.2.38%$0.2946.21%
ABMABM Industries Incorporated2.37%$1.0154.79%
FUNCFirst United Corporation2.36%$0.8822.87%
HONHoneywell International Inc.2.36%$4.6348.21%
RILYKB. Riley Financial, Inc. 5.50% Senior Notes Due 20262.36%$0.5856.91%
CDWCDW Corporation2.35%$3.1439.31%
CHMGChemung Financial Corporation2.35%$1.2846.47%
LZBLa-Z-Boy Incorporated2.35%$0.8840.20%
PKGPackaging Corporation of America2.35%$4.9750.31%
UNPUnion Pacific Corporation2.35%$5.4445.77%
0K91.LNorthern Trust Corporation2.34%$3.2035.68%
MCDMcDonald's Corporation2.33%$7.0760.14%
MGEEMGE Energy, Inc.2.32%$1.8249.49%
MZTIThe Marzetti Company2.32%$3.8261.80%
UNMUnum Group2.32%$1.7933.52%
RILYMB. Riley Financial, Inc. - 6.372.31%$0.5856.91%
RILYOB. Riley Financial, Inc. - 6.752.31%$0.5856.91%
HONIVHoneywell International Inc. Common Stock Ex Distribution When Issued2.30%$4.6348.21%
PGRThe Progressive Corporation2.30%$4.8826.80%
WNEBWestern New England Bancorp, Inc.2.30%$0.2843.00%
0R23.LHalliburton Company2.29%$0.6844.61%
ADSBread Financial Holdings, Inc.2.29%$1.3021.08%
HLNEHamilton Lane Incorporated2.29%$3.1374.09%
BSVNBank7 Corp.2.28%$0.9420.81%
MCBCMacatawa Bank Corporation2.28%$0.3428.37%
BRKLBrookline Bancorp, Inc.2.27%$0.5461.06%