Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

TE Connectivity Ltd. (TEL)

Company Dividend Discount ModelIndustry: Hardware, Equipment & PartsSector: Technology

Valuation Snapshot

Stable Growth$1,015.78 - $1,197.28$1,121.79
Multi-Stage$703.55 - $773.62$737.92
Blended Fair Value$929.85
Current Price$217.04
Upside328.42%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS5.14%4.81%2.682.542.422.292.162.092.031.961.821.70
YoY Growth--5.66%4.83%5.84%5.87%3.52%2.80%3.40%7.69%7.27%1.39%
Dividend Yield--1.24%1.75%1.72%1.99%1.36%1.74%2.13%2.63%1.92%2.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,842.00
(-) Cash Dividends Paid (M)803.00
(=) Cash Retained (M)1,039.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)368.40230.25138.15
Cash Retained (M)1,039.001,039.001,039.00
(-) Cash Required (M)-368.40-230.25-138.15
(=) Excess Retained (M)670.60808.75900.85
(/) Shares Outstanding (M)299.25299.25299.25
(=) Excess Retained per Share2.242.703.01
LTM Dividend per Share2.682.682.68
(+) Excess Retained per Share2.242.703.01
(=) Adjusted Dividend4.925.395.69
WACC / Discount Rate0.15%0.15%0.15%
Growth Rate3.14%4.14%5.14%
Fair Value$1,015.78$1,121.79$1,197.28
Upside / Downside368.02%416.86%451.64%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,842.001,918.251,997.672,080.372,166.492,256.182,323.86
Payout Ratio43.59%52.88%62.16%71.44%80.72%90.00%92.50%
Projected Dividends (M)803.001,014.281,241.681,486.161,748.762,030.562,149.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate0.15%0.15%0.15%
Growth Rate3.14%4.14%5.14%
Year 1 PV (M)1,003.021,012.751,022.47
Year 2 PV (M)1,214.271,237.931,261.82
Year 3 PV (M)1,437.221,479.441,522.46
Year 4 PV (M)1,672.411,738.221,805.95
Year 5 PV (M)1,920.352,015.262,113.90
PV of Terminal Value (M)203,289.88213,337.91223,779.38
Equity Value (M)210,537.15220,821.50231,505.98
Shares Outstanding (M)299.25299.25299.25
Fair Value$703.55$737.92$773.62
Upside / Downside224.16%239.99%256.44%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%