Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

Intuit Inc. (INTU)

Company Dividend Discount ModelIndustry: Software - ApplicationSector: Technology

Valuation Snapshot

Stable Growth$250.00 - $495.61$346.27
Multi-Stage$190.43 - $207.74$198.93
Blended Fair Value$272.60
Current Price$667.55
Upside-59.16%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS16.21%15.44%4.223.673.152.742.291.991.781.441.251.13
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)823.60514.75308.85
Cash Retained (M)2,884.002,884.002,884.00
(-) Cash Required (M)-823.60-514.75-308.85
(=) Excess Retained (M)2,060.402,369.252,575.15
(/) Shares Outstanding (M)282.00282.00282.00
(=) Excess Retained per Share7.318.409.13
LTM Dividend per Share4.384.384.38
(+) Excess Retained per Share7.318.409.13
(=) Adjusted Dividend11.6812.7813.51
WACC / Discount Rate10.43%10.43%10.43%
Growth Rate5.50%6.50%7.50%
Fair Value$250.00$346.27$495.61
Upside / Downside-62.55%-48.13%-25.76%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,118.004,385.674,670.744,974.345,297.675,642.025,811.28
Payout Ratio29.97%41.97%53.98%65.99%77.99%90.00%92.50%
Projected Dividends (M)1,234.001,840.792,521.253,282.394,131.825,077.825,375.43

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate10.43%10.43%10.43%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)1,651.281,666.931,682.58
Year 2 PV (M)2,028.842,067.482,106.49
Year 3 PV (M)2,369.402,437.422,506.72
Year 4 PV (M)2,675.512,778.402,884.23
Year 5 PV (M)2,949.573,092.033,239.95
PV of Terminal Value (M)42,025.5144,055.3646,162.89
Equity Value (M)53,700.1156,097.6258,582.88
Shares Outstanding (M)282.00282.00282.00
Fair Value$190.43$198.93$207.74
Upside / Downside-71.47%-70.20%-68.88%

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%