DDM Analysis: DFS

Valuation Snapshot

Stable Growth	$263.77 - $465.24	$349.22
Multi-Stage	$239.67 - $262.03	$250.64
Blended Fair Value	$299.93
Current Price	$170.70
Upside	75.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.12%	5.14%	3.07	2.99	2.80	2.53	2.29	2.28	2.20	2.10	2.05	2.05
YoY Growth	-	-	2.53%	6.97%	10.53%	10.42%	0.52%	3.80%	4.74%	2.53%	-0.19%	10.28%
Dividend Yield	-	-	1.80%	2.31%	2.83%	2.30%	2.41%	6.39%	2.99%	2.92%	2.99%	4.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,795.00
(-) Cash Dividends Paid (M)	771.00
(=) Cash Retained (M)	4,024.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	959.00	599.38	359.63
Cash Retained (M)	4,024.00	4,024.00	4,024.00
(-) Cash Required (M)	-959.00	-599.38	-359.63
(=) Excess Retained (M)	3,065.00	3,424.63	3,664.38
(/) Shares Outstanding (M)	251.25	251.25	251.25
(=) Excess Retained per Share	12.20	13.63	14.58
LTM Dividend per Share	3.07	3.07	3.07
(+) Excess Retained per Share	12.20	13.63	14.58
(=) Adjusted Dividend	15.27	16.70	17.65
WACC / Discount Rate	10.14%	10.14%	10.14%
Growth Rate	4.12%	5.12%	6.12%
Fair Value	$263.77	$349.22	$465.24
Upside / Downside	54.52%	104.58%	172.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,795.00	5,040.30	5,298.15	5,569.19	5,854.10	6,153.58	6,338.19
Payout Ratio	16.08%	30.86%	45.65%	60.43%	75.22%	90.00%	92.50%
Projected Dividends (M)	771.00	1,555.61	2,418.48	3,365.56	4,403.21	5,538.23	5,862.83

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.14%	10.14%	10.14%
Growth Rate	4.12%	5.12%	6.12%
Year 1 PV (M)	1,398.93	1,412.36	1,425.80
Year 2 PV (M)	1,955.83	1,993.58	2,031.69
Year 3 PV (M)	2,447.60	2,518.81	2,591.38
Year 4 PV (M)	2,879.71	2,991.94	3,107.43
Year 5 PV (M)	3,257.19	3,416.65	3,582.29
PV of Terminal Value (M)	48,277.40	50,640.82	53,095.90
Equity Value (M)	60,216.66	62,974.16	65,834.49
Shares Outstanding (M)	251.25	251.25	251.25
Fair Value	$239.67	$250.64	$262.03
Upside / Downside	40.40%	46.83%	53.50%

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

Discover Financial Services (DFS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener