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 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

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