Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

Pfizer Inc. (PFE)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$18.16 - $28.94$23.06
Multi-Stage$25.17 - $27.45$26.29
Blended Fair Value$24.68
Current Price$23.85
Upside3.46%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS3.41%3.71%1.671.621.571.531.481.411.401.341.281.22
YoY Growth--2.87%2.94%2.91%3.42%4.94%0.81%4.17%4.67%5.43%5.01%
Dividend Yield--6.58%5.84%3.81%3.00%4.08%4.55%3.44%4.04%3.95%4.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)9,821.00
(-) Cash Dividends Paid (M)9,706.00
(=) Cash Retained (M)115.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,964.201,227.63736.58
Cash Retained (M)115.00115.00115.00
(-) Cash Required (M)-1,964.20-1,227.63-736.58
(=) Excess Retained (M)-1,849.20-1,112.63-621.58
(/) Shares Outstanding (M)5,708.255,708.255,708.25
(=) Excess Retained per Share-0.32-0.19-0.11
LTM Dividend per Share1.701.701.70
(+) Excess Retained per Share-0.32-0.19-0.11
(=) Adjusted Dividend1.381.511.59
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate1.41%2.41%3.41%
Fair Value$18.16$23.06$28.94
Upside / Downside-23.86%-3.32%21.36%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)9,821.0010,057.8810,300.4710,548.9110,803.3511,063.9211,395.84
Payout Ratio98.83%97.06%95.30%93.53%91.77%90.00%92.50%
Projected Dividends (M)9,706.009,762.509,816.089,866.579,913.789,957.5310,541.15

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.10%9.10%9.10%
Growth Rate1.41%2.41%3.41%
Year 1 PV (M)8,861.008,948.389,035.75
Year 2 PV (M)8,086.898,247.168,409.01
Year 3 PV (M)7,377.877,598.297,823.05
Year 4 PV (M)6,728.626,997.977,275.33
Year 5 PV (M)6,134.236,442.706,763.45
PV of Terminal Value (M)106,490.07111,845.01117,413.24
Equity Value (M)143,678.69150,079.51156,719.83
Shares Outstanding (M)5,708.255,708.255,708.25
Fair Value$25.17$26.29$27.45
Upside / Downside5.54%10.24%15.12%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%