DDM Analysis: JCI

Valuation Snapshot

Stable Growth	$35.39 - $62.37	$46.84
Multi-Stage	$45.25 - $49.52	$47.35
Blended Fair Value	$47.09
Current Price	$109.95
Upside	-57.17%
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	4.32%	4.04%	1.49	1.52	1.49	1.39	1.16	1.20	1.40	1.45	1.07	1.39
YoY Growth	-	-	-2.40%	2.04%	6.99%	20.21%	-3.54%	-14.13%	-3.56%	35.90%	-23.28%	39.27%
Dividend Yield	-	-	1.35%	1.93%	2.59%	2.18%	1.43%	2.58%	3.44%	4.90%	2.80%	3.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,721.00
(-) Cash Dividends Paid (M)	976.00
(=) Cash Retained (M)	745.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	344.20	215.13	129.08
Cash Retained (M)	745.00	745.00	745.00
(-) Cash Required (M)	-344.20	-215.13	-129.08
(=) Excess Retained (M)	400.80	529.88	615.93
(/) Shares Outstanding (M)	656.95	656.95	656.95
(=) Excess Retained per Share	0.61	0.81	0.94
LTM Dividend per Share	1.49	1.49	1.49
(+) Excess Retained per Share	0.61	0.81	0.94
(=) Adjusted Dividend	2.10	2.29	2.42
WACC / Discount Rate	8.08%	8.08%	8.08%
Growth Rate	2.04%	3.04%	4.04%
Fair Value	$35.39	$46.84	$62.37
Upside / Downside	-67.81%	-57.40%	-43.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,721.00	1,773.27	1,827.13	1,882.62	1,939.80	1,998.71	2,058.67
Payout Ratio	56.71%	63.37%	70.03%	76.68%	83.34%	90.00%	92.50%
Projected Dividends (M)	976.00	1,123.70	1,279.48	1,443.68	1,616.67	1,798.84	1,904.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.08%	8.08%	8.08%
Growth Rate	2.04%	3.04%	4.04%
Year 1 PV (M)	1,029.61	1,039.70	1,049.79
Year 2 PV (M)	1,074.18	1,095.34	1,116.70
Year 3 PV (M)	1,110.54	1,143.52	1,177.13
Year 4 PV (M)	1,139.49	1,184.82	1,231.49
Year 5 PV (M)	1,161.72	1,219.77	1,280.13
PV of Terminal Value (M)	24,212.12	25,422.04	26,679.85
Equity Value (M)	29,727.66	31,105.18	32,535.09
Shares Outstanding (M)	656.95	656.95	656.95
Fair Value	$45.25	$47.35	$49.52
Upside / Downside	-58.84%	-56.94%	-54.96%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 22 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
TC.BK	Tropical Canning (Thailand) Public Company Limited	6.05%	$0.30	42.33%
8984.T	Daiwa House REIT Investment Corporation	6.04%	$8,653.99	81.69%
0R40.L	Rai Way S.p.A.	6.03%	$0.33	99.60%
3600.HK	Modern Dental Group Limited	6.03%	$0.32	34.31%
003460.KS	Yuhwa Securities co.,ltd.	6.02%	$162.45	83.00%
298540.KQ	The Nature Holdings Co., Ltd.	6.02%	$521.44	76.58%
6263.TWO	Planet Technology Corporation	6.02%	$7.86	95.87%
NZX.NZ	NZX Limited	6.02%	$0.09	77.46%
WLMM3.SA	WLM Participações e Comércio de Máquinas e Veículos S.A.	6.02%	$1.23	40.06%
1760.HK	Intron Technology Holdings Limited	6.01%	$0.12	30.56%
5209.KL	Gas Malaysia Berhad	6.01%	$0.26	82.61%
ALLAN.PA	Lanson-BCC	6.01%	$1.96	26.09%
QAMC.QA	Qatar Aluminium Manufacturing Company Q.P.S.C.	6.00%	$0.10	74.36%
0237.HK	Safety Godown Company, Limited	5.99%	$0.12	71.07%
8986.T	Daiwa Securities Living Investment Corporation	5.99%	$6,829.90	63.32%
ASX.AX	ASX Limited	5.99%	$3.08	67.16%
MKP.TO	MCAN Mortgage Corporation	5.99%	$1.35	74.01%
0QMU.L	Compagnie Financière Richemont S.A.	5.98%	$6.91	67.79%
8924.TWO	O-TA Precision Industry Co., Ltd.	5.98%	$4.29	80.38%
FMTY14.MX	Fibra Mty, S.A.P.I. de C.V.	5.98%	$0.93	46.45%
HUMAN.BK	Humanica Public Company Limited	5.98%	$0.30	74.76%
603368.SS	Guangxi LiuYao Group Co., Ltd	5.97%	$1.06	53.83%
6069.HK	SY Holdings Group Limited	5.97%	$0.67	97.72%
ASII.JK	PT Astra International Tbk	5.97%	$405.75	50.28%
PXT.TO	Parex Resources Inc.	5.97%	$1.12	86.22%
SB	Safe Bulkers, Inc.	5.97%	$0.29	64.01%
1562.KL	Sports Toto Berhad	5.96%	$0.08	49.23%
8442.TW	WW Holding Inc.	5.96%	$4.19	72.79%
NTV.BK	Nonthavej Hospital Public Company Limited	5.96%	$1.37	66.11%
WLE.AX	WAM Leaders Limited	5.96%	$0.08	8.04%
094280.KS	Hyosung ITX Co. Ltd.	5.95%	$751.76	70.97%
O3P.DE	Österreichische Post AG	5.95%	$1.88	98.14%
PWO.DE	PWO AG	5.95%	$1.75	48.89%
0898.HK	Multifield International Holdings Limited	5.94%	$0.06	9.32%
1155.KL	Malayan Banking Berhad	5.94%	$0.62	72.18%
PORT3.SA	Wilson Sons S.A.	5.94%	$1.11	73.49%
009680.KS	Motonic Corporation	5.93%	$599.08	42.49%
3010.SR	Arabian Cement Company	5.93%	$1.29	91.83%
PGW.NZ	PGG Wrightson Limited	5.93%	$0.13	70.38%
0GX2.L	Neurones S.A.	5.92%	$2.49	61.25%
4012.SR	Thob Al Aseel Company	5.92%	$0.20	89.05%
9585.SR	Mulkia Investment Co.	5.92%	$2.01	37.97%
HEN.DE	Henkel AG & Co. KGaA	5.92%	$3.87	41.88%
KKP.BK	Kiatnakin Phatra Bank Public Company Limited	5.92%	$4.02	63.80%
030000.KS	Cheil Worldwide Inc.	5.91%	$1,232.93	68.46%
0RCW.L	Kid ASA	5.91%	$8.00	99.60%
ARSA.ME	Arsagera Asset Management	5.91%	$0.50	52.65%
DBM.TO	Doman Building Materials Group Ltd.	5.91%	$0.56	65.99%
DU.AE	Emirates Integrated Telecommunications Company PJSC	5.91%	$0.58	95.05%
NXR-UN.TO	Nexus Industrial REIT	5.91%	$0.47	57.77%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Johnson Controls International plc (JCI)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener