DDM Analysis: INTU

Valuation Snapshot

Stable Growth	$250.12 - $496.01	$346.48
Multi-Stage	$190.49 - $207.81	$199.00
Blended Fair Value	$272.74
Current Price	$667.55
Upside	-59.14%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	16.21%	15.44%	4.22	3.67	3.15	2.74	2.29	1.99	1.78	1.44	1.25	1.13
YoY Growth	-	-	14.99%	16.31%	14.86%	19.81%	15.15%	11.98%	23.10%	15.30%	11.01%	12.37%
Dividend Yield	-	-	0.63%	0.60%	0.64%	0.64%	0.38%	0.63%	0.69%	0.68%	0.83%	1.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,118.00
(-) Cash Dividends Paid (M)	1,234.00
(=) Cash Retained (M)	2,884.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	823.60	514.75	308.85
Cash Retained (M)	2,884.00	2,884.00	2,884.00
(-) Cash Required (M)	-823.60	-514.75	-308.85
(=) Excess Retained (M)	2,060.40	2,369.25	2,575.15
(/) Shares Outstanding (M)	282.00	282.00	282.00
(=) Excess Retained per Share	7.31	8.40	9.13
LTM Dividend per Share	4.38	4.38	4.38
(+) Excess Retained per Share	7.31	8.40	9.13
(=) Adjusted Dividend	11.68	12.78	13.51
WACC / Discount Rate	10.43%	10.43%	10.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$250.12	$346.48	$496.01
Upside / Downside	-62.53%	-48.10%	-25.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,118.00	4,385.67	4,670.74	4,974.34	5,297.67	5,642.02	5,811.28
Payout Ratio	29.97%	41.97%	53.98%	65.99%	77.99%	90.00%	92.50%
Projected Dividends (M)	1,234.00	1,840.79	2,521.25	3,282.39	4,131.82	5,077.82	5,375.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.43%	10.43%	10.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,651.31	1,666.97	1,682.62
Year 2 PV (M)	2,028.93	2,067.57	2,106.58
Year 3 PV (M)	2,369.55	2,437.57	2,506.88
Year 4 PV (M)	2,675.74	2,778.64	2,884.48
Year 5 PV (M)	2,949.88	3,092.36	3,240.30
PV of Terminal Value (M)	42,043.45	44,074.16	46,182.59
Equity Value (M)	53,718.86	56,117.28	58,603.46
Shares Outstanding (M)	282.00	282.00	282.00
Fair Value	$190.49	$199.00	$207.81
Upside / Downside	-71.46%	-70.19%	-68.87%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Intuit Inc. (INTU)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener