Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Sanofi (SNW.DE)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$121.83 - $239.57$168.25
Multi-Stage$194.56 - $213.59$203.89
Blended Fair Value$186.07
Current Price$82.21
Upside126.34%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.17%2.50%3.803.603.373.243.183.103.053.003.042.98
YoY Growth--5.61%6.86%3.99%1.80%2.69%1.62%1.70%-1.30%1.76%0.49%
Dividend Yield--3.73%4.06%3.36%3.50%3.77%3.86%3.87%4.59%3.59%4.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,297.00
(-) Cash Dividends Paid (M)4,772.00
(=) Cash Retained (M)4,525.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,859.401,162.13697.28
Cash Retained (M)4,525.004,525.004,525.00
(-) Cash Required (M)-1,859.40-1,162.13-697.28
(=) Excess Retained (M)2,665.603,362.883,827.73
(/) Shares Outstanding (M)1,238.031,238.031,238.03
(=) Excess Retained per Share2.152.723.09
LTM Dividend per Share3.853.853.85
(+) Excess Retained per Share2.152.723.09
(=) Adjusted Dividend6.016.576.95
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate1.30%2.30%3.30%
Fair Value$121.83$168.25$239.57
Upside / Downside48.20%104.66%191.41%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,297.009,511.119,730.159,954.2410,183.4910,418.0210,730.56
Payout Ratio51.33%59.06%66.80%74.53%82.27%90.00%92.50%
Projected Dividends (M)4,772.005,617.526,499.457,419.038,377.529,376.219,925.77

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate1.30%2.30%3.30%
Year 1 PV (M)5,233.025,284.685,336.33
Year 2 PV (M)5,640.175,752.085,865.08
Year 3 PV (M)5,997.506,176.876,359.78
Year 4 PV (M)6,308.796,561.616,821.96
Year 5 PV (M)6,577.586,908.717,253.03
PV of Terminal Value (M)211,114.36221,742.06232,793.53
Equity Value (M)240,871.43252,426.01264,429.71
Shares Outstanding (M)1,238.031,238.031,238.03
Fair Value$194.56$203.89$213.59
Upside / Downside136.66%148.02%159.81%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%