DDM Analysis: TXN

Valuation Snapshot

Stable Growth	$43.67 - $64.25	$53.55
Multi-Stage	$66.47 - $72.48	$69.42
Blended Fair Value	$61.49
Current Price	$183.73
Upside	-66.53%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.77%	13.74%	5.24	4.98	4.69	4.25	3.74	3.29	2.79	2.30	1.80	1.58
YoY Growth	-	-	5.22%	6.05%	10.58%	13.43%	13.90%	17.73%	21.44%	27.83%	13.99%	9.15%
Dividend Yield	-	-	2.92%	2.88%	2.52%	2.31%	1.98%	3.29%	2.57%	2.21%	2.23%	2.75%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,043.00
(-) Cash Dividends Paid (M)	4,949.00
(=) Cash Retained (M)	94.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,008.60	630.38	378.23
Cash Retained (M)	94.00	94.00	94.00
(-) Cash Required (M)	-1,008.60	-630.38	-378.23
(=) Excess Retained (M)	-914.60	-536.38	-284.23
(/) Shares Outstanding (M)	915.25	915.25	915.25
(=) Excess Retained per Share	-1.00	-0.59	-0.31
LTM Dividend per Share	5.41	5.41	5.41
(+) Excess Retained per Share	-1.00	-0.59	-0.31
(=) Adjusted Dividend	4.41	4.82	5.10
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	-0.17%	0.83%	1.83%
Fair Value	$43.67	$53.55	$64.25
Upside / Downside	-76.23%	-70.85%	-65.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,043.00	5,084.93	5,127.21	5,169.84	5,212.83	5,256.17	5,413.86
Payout Ratio	98.14%	96.51%	94.88%	93.25%	91.63%	90.00%	92.50%
Projected Dividends (M)	4,949.00	4,907.41	4,864.78	4,821.11	4,776.37	4,730.56	5,007.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.91%	9.91%	9.91%
Growth Rate	-0.17%	0.83%	1.83%
Year 1 PV (M)	4,420.70	4,464.98	4,509.26
Year 2 PV (M)	3,947.67	4,027.16	4,107.43
Year 3 PV (M)	3,524.22	3,631.19	3,740.31
Year 4 PV (M)	3,145.24	3,273.17	3,404.96
Year 5 PV (M)	2,806.12	2,949.51	3,098.70
PV of Terminal Value (M)	42,997.24	45,194.31	47,480.29
Equity Value (M)	60,841.20	63,540.32	66,340.95
Shares Outstanding (M)	915.25	915.25	915.25
Fair Value	$66.47	$69.42	$72.48
Upside / Downside	-63.82%	-62.21%	-60.55%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 46 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATCOL	Atlas Corp.	3.53%	$0.89	30.47%
AWC-R.BK	Asset World Corp Public Company Limited	3.53%	$0.07	37.62%
CCRO3.SA	CCR S.A.	3.53%	$0.48	66.57%
HMU.DE	HMS Bergbau AG	3.53%	$1.69	29.89%
RAUTE.HE	Raute Oyj	3.53%	$0.52	26.97%
RWE.DE	RWE AG	3.53%	$1.66	46.76%
SNL.AX	Supply Network Limited	3.53%	$1.13	67.28%
0NHS.L	Nutrien Ltd.	3.52%	$2.18	58.76%
CELL.MI	Cellularline S.p.A.	3.52%	$0.09	34.70%
INFREA.ST	Infrea AB	3.52%	$0.50	67.57%
ISSP.JK	PT Steel Pipe Industry of Indonesia Tbk	3.52%	$15.00	19.85%
MGA	Magna International Inc.	3.52%	$1.92	52.47%
PARP.PA	Groupe Partouche S.A.	3.52%	$0.64	38.61%
PKI.TO	Parkland Corporation	3.52%	$1.40	73.81%
SMU.SN	SMU S.A.	3.52%	$5.49	46.99%
161390.KS	Hankook Tire & Technology Co., Ltd.	3.51%	$2,000.00	25.86%
300360.SZ	Hangzhou Sunrise Technology Co., Ltd.	3.51%	$0.61	52.03%
5106.KL	Axis Real Estate Investment Trust	3.51%	$0.07	56.99%
601128.SS	Jiangsu Changshu Rural Commercial Bank Co., Ltd.	3.51%	$0.25	19.56%
INTP.JK	PT Indocement Tunggal Prakarsa Tbk	3.51%	$259.81	43.04%
RATO-A.ST	Ratos AB (publ)	3.51%	$1.35	12.15%
002887.SZ	Tianjin LVYIN Landscape and Ecology Construction Co., Ltd	3.50%	$0.33	84.50%
603062.SS	MEGA P&C Advanced Materials (Shanghai) Company Limited	3.50%	$1.66	74.27%
CMCL	Caledonia Mining Corporation Plc	3.50%	$0.92	35.87%
DLO	DLocal Limited	3.50%	$0.49	87.74%
LAZ	Lazard Ltd	3.50%	$1.74	67.48%
TWL.MI	TraWell Co S.p.A.	3.50%	$0.21	28.69%
WJP.SI	VICOM Ltd	3.50%	$0.06	66.95%
005610.KS	SPC Samlip Co., Ltd.	3.49%	$1,803.39	45.19%
0RFL.L	VAT Group AG	3.49%	$12.50	88.50%
2030.HK	Cabbeen Fashion Limited	3.49%	$0.05	63.92%
5206.TWO	Kunyue Development Co., Ltd.	3.49%	$1.18	21.91%
5246.KL	Westports Holdings Berhad	3.49%	$0.20	71.36%
5989.T	H-One Co.,Ltd.	3.49%	$49.44	14.49%
ACO-X.TO	ATCO Ltd.	3.49%	$1.98	50.80%
CNI	Canadian National Railway Company	3.49%	$3.50	50.64%
PEAB3.SA	Companhia de Participações Aliança da Bahia	3.49%	$1.36	78.68%
026960.KS	Dong Suh Companies Inc.	3.48%	$905.33	62.72%
055550.KS	Shinhan Financial Group Co., Ltd.	3.48%	$2,668.74	26.55%
0QK5.L	INFICON Holding AG	3.48%	$3.44	43.54%
6722.TWO	Whetron Electronics Co.,Ltd.	3.48%	$1.99	24.71%
HOLM-A.ST	Holmen AB (publ)	3.48%	$12.23	66.11%
002206.SZ	Zhejiang Hailide New Material Co.,Ltd	3.47%	$0.20	43.30%
3004.SR	Northern Region Cement Company	3.47%	$0.25	79.89%
4129.TWO	United Orthopedic Corporation	3.47%	$3.80	69.70%
600133.SS	Wuhan East Lake High Technology Group Co., Ltd.	3.47%	$0.32	87.27%
601995.SS	China International Capital Corporation Limited	3.47%	$1.21	62.35%
6471.T	NSK Ltd.	3.47%	$33.82	92.34%
CSED3.SA	Cruzeiro do Sul Educacional S.A.	3.47%	$0.21	30.49%
GPRA.JK	PT Perdana Gapuraprima Tbk	3.47%	$5.00	18.12%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Texas Instruments Incorporated (TXN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener