Definitive Analysis
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

Analysis Mode

Ticker

Industry

Sector

Roche Holding AG (0QQ6.L)

Company Dividend Discount ModelIndustry: Drug Manufacturers - GeneralSector: Healthcare

Valuation Snapshot

Stable Growth$206.58 - $328.28$261.99
Multi-Stage$468.90 - $515.50$491.75
Blended Fair Value$376.87
Current Price$258.40
Upside45.85%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.53%1.31%9.529.459.279.689.599.279.038.898.768.66
YoY Growth--0.79%1.93%-4.21%0.95%3.37%2.70%1.58%1.42%1.24%3.51%
Dividend Yield--3.73%3.86%3.19%2.55%3.10%2.95%3.62%3.61%3.77%3.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)16,343.00
(-) Cash Dividends Paid (M)11,542.50
(=) Cash Retained (M)4,800.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)3,268.602,042.881,225.73
Cash Retained (M)4,800.504,800.504,800.50
(-) Cash Required (M)-3,268.60-2,042.88-1,225.73
(=) Excess Retained (M)1,531.902,757.633,574.78
(/) Shares Outstanding (M)803.25803.25803.25
(=) Excess Retained per Share1.913.434.45
LTM Dividend per Share14.3714.3714.37
(+) Excess Retained per Share1.913.434.45
(=) Adjusted Dividend16.2817.8018.82
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate-1.47%-0.47%0.53%
Fair Value$206.58$261.99$328.28
Upside / Downside-20.05%1.39%27.04%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)16,343.0016,266.8316,191.0216,115.5616,040.4515,965.6916,444.66
Payout Ratio70.63%74.50%78.38%82.25%86.13%90.00%92.50%
Projected Dividends (M)11,542.5012,118.9912,689.8613,255.1513,814.8914,369.1215,211.31

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.30%6.30%6.30%
Growth Rate-1.47%-0.47%0.53%
Year 1 PV (M)11,286.4811,401.0211,515.56
Year 2 PV (M)11,006.2811,230.8111,457.62
Year 3 PV (M)10,706.8111,036.1111,372.10
Year 4 PV (M)10,392.3710,820.7211,262.17
Year 5 PV (M)10,066.7510,588.0511,130.73
PV of Terminal Value (M)323,182.58339,918.40357,340.48
Equity Value (M)376,641.27394,995.12414,078.66
Shares Outstanding (M)803.25803.25803.25
Fair Value$468.90$491.75$515.50
Upside / Downside81.46%90.30%99.50%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%