Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Periods / Units / Analysis

Ticker

Industry

Sector

Capital One Financial Corporation (COF)

Company Dividend Discount ModelIndustry: Financial - Credit ServicesSector: Financial Services

Valuation Snapshot

Stable Growth$31.07 - $49.25$39.36
Multi-Stage$37.91 - $41.29$39.57
Blended Fair Value$39.46
Current Price$212.58
Upside-81.44%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.36%3.22%1.951.951.992.400.961.571.621.631.701.71
YoY Growth--0.11%-2.00%-17.25%149.57%-38.91%-2.59%-0.90%-3.94%-0.49%20.18%
Dividend Yield--1.09%1.34%2.07%1.83%0.76%3.12%1.91%1.70%1.96%2.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,416.00
(-) Cash Dividends Paid (M)1,240.00
(=) Cash Retained (M)176.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)283.20177.00106.20
Cash Retained (M)176.00176.00176.00
(-) Cash Required (M)-283.20-177.00-106.20
(=) Excess Retained (M)-107.20-1.0069.80
(/) Shares Outstanding (M)478.13478.13478.13
(=) Excess Retained per Share-0.220.000.15
LTM Dividend per Share2.592.592.59
(+) Excess Retained per Share-0.220.000.15
(=) Adjusted Dividend2.372.592.74
WACC / Discount Rate10.16%10.16%10.16%
Growth Rate2.36%3.36%4.36%
Fair Value$31.07$39.36$49.25
Upside / Downside-85.38%-81.48%-76.83%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,416.001,463.541,512.681,563.471,615.971,670.231,720.34
Payout Ratio87.57%88.06%88.54%89.03%89.51%90.00%92.50%
Projected Dividends (M)1,240.001,288.751,339.371,391.931,446.521,503.211,591.31

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.16%10.16%10.16%
Growth Rate2.36%3.36%4.36%
Year 1 PV (M)1,158.541,169.861,181.18
Year 2 PV (M)1,082.411,103.661,125.12
Year 3 PV (M)1,011.241,041.171,071.69
Year 4 PV (M)944.73982.191,020.76
Year 5 PV (M)882.57926.53972.22
PV of Terminal Value (M)13,045.0613,694.8614,370.30
Equity Value (M)18,124.5518,918.2719,741.27
Shares Outstanding (M)478.13478.13478.13
Fair Value$37.91$39.57$41.29
Upside / Downside-82.17%-81.39%-80.58%

High-Yield Dividend Screener

« Prev Page 45 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
558.SIUMS Holdings Limited3.60%$0.0588.87%
601019.SSShandong Publishing&Media Co.,Ltd3.60%$0.3141.99%
603233.SSDaShenLin Pharmaceutical Group Co., Ltd.3.60%$0.6463.21%
603658.SSAutobio Diagnostics Co., Ltd.3.60%$1.2766.33%
603661.SSHenglin Home Furnishings Co.,Ltd3.60%$1.1557.55%
6371.TTsubakimoto Chain Co.3.60%$83.2737.31%
FSMART.BKForth Smart Service Public Company Limited3.60%$0.2331.86%
KABE-B.STKABE Group AB (publ.)3.60%$8.0076.60%
SKLT.JKPT Sekar Laut Tbk3.60%$9.0042.24%
TFMAMA.BKThai President Foods Public Company Limited3.60%$6.9357.58%
002469.SZShandong Sunway Chemical Group Co., Ltd.3.59%$0.3072.05%
216050.KQIncross Co., Ltd.3.59%$241.9426.78%
2845.TWFar Eastern International Bank Ltd.3.59%$0.4654.51%
6461.TNippon Piston Ring Co., Ltd.3.59%$68.2725.12%
7751.TCanon Inc.3.59%$166.4591.69%
E4C.DEEcotel Communication Ag3.59%$0.4282.27%
LHA.DEDeutsche Lufthansa AG3.59%$0.3122.46%
NTBThe Bank of N.T. Butterfield & Son Limited3.59%$1.7833.40%
SVOA.BKSVOA Public Company Limited3.59%$0.0521.40%
TRAC-B.STAB Traction3.59%$9.0082.36%
0IX0.LGL Events S.A.3.58%$1.0420.20%
0QNG.LJungfraubahn Holding AG3.58%$10.2542.20%
3231.TNomura Real Estate Holdings, Inc.3.58%$34.6440.45%
4106.TWWellell Inc.3.58%$0.8058.20%
EIK.ICEik fasteignafélag hf.3.58%$0.5024.04%
053690.KSHanmiGlobal Co., Ltd.3.57%$642.0628.05%
286940.KSLotte Innovate Co Ltd3.57%$699.8899.32%
601158.SSChongqing Water Group Co.,Ltd.3.57%$0.1691.61%
ILC.SNInversiones La Construcción S.A.3.57%$650.4128.71%
058850.KSKtcs Corporation3.56%$100.0915.29%
1294.TWOHantech Bio-Technology Co., Ltd.3.56%$2.8166.03%
3283.TNippon Prologis REIT, Inc.3.56%$3,304.8853.00%
688121.SSShanghai Supezet Engineering Technology Corp., Ltd.3.56%$0.3973.41%
EMIRATESNBD.AEEmirates NBD Bank PJSC3.56%$1.0228.25%
FLEXO.ATFlexopack Société Anonyme Commercial and Industrial Plastics Company3.56%$0.3017.58%
006040.KSDongwon Industries Co., Ltd.3.55%$1,474.3049.91%
2715.TElematec Corporation3.55%$84.9964.74%
3700.HKInkeverse Group Limited3.55%$0.0411.74%
600958.SSOrient Securities Company Limited3.55%$0.3963.25%
7955.TCleanup Corporation3.55%$31.0045.30%
ISAT.JKPT Indosat Ooredoo Hutchison Tbk3.55%$83.7958.49%
PBSA.JKPT Paramita Bangun Sarana Tbk3.55%$55.0071.03%
004800.KSHyosung Corporation3.54%$3,986.8920.54%
6414.TWEnnoconn Corporation3.54%$10.1352.07%
WIHL.STWihlborgs Fastigheter AB (publ)3.54%$3.2044.13%
002081.SZSuzhou Gold Mantis Construction Decoration Co., Ltd.3.53%$0.1270.03%
0RHV.LInvestis Holding S.A.3.53%$5.1018.83%
2760.TTokyo Electron Device Limited3.53%$119.8646.59%
5515.TWChien Kuo Construction Co., Ltd.3.53%$1.2751.00%
600603.SSGuanghui Logistics Co.Ltd3.53%$0.2263.76%