DDM Analysis: VZA

Valuation Snapshot

Stable Growth	$49.48 - $92.36	$67.00
Multi-Stage	$98.60 - $108.41	$103.41
Blended Fair Value	$85.20
Current Price	$25.55
Upside	233.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.35%	3.73%	1.65	1.61	1.58	1.53	1.50	1.47	1.43	1.39	1.36	1.25
YoY Growth	-	-	2.03%	2.04%	3.45%	2.08%	2.16%	2.50%	3.17%	2.27%	8.48%	9.42%
Dividend Yield	-	-	6.44%	6.31%	6.19%	5.98%	5.86%	5.74%	5.60%	5.24%	5.13%	4.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,885.00
(-) Cash Dividends Paid (M)	11,419.00
(=) Cash Retained (M)	11,466.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,577.00	2,860.63	1,716.38
Cash Retained (M)	11,466.00	11,466.00	11,466.00
(-) Cash Required (M)	-4,577.00	-2,860.63	-1,716.38
(=) Excess Retained (M)	6,889.00	8,605.38	9,749.63
(/) Shares Outstanding (M)	6,834.24	6,834.24	6,834.24
(=) Excess Retained per Share	1.01	1.26	1.43
LTM Dividend per Share	1.67	1.67	1.67
(+) Excess Retained per Share	1.01	1.26	1.43
(=) Adjusted Dividend	2.68	2.93	3.10
WACC / Discount Rate	5.78%	5.78%	5.78%
Growth Rate	0.35%	1.35%	2.35%
Fair Value	$49.48	$67.00	$92.36
Upside / Downside	93.68%	162.21%	261.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,885.00	23,193.74	23,506.64	23,823.76	24,145.16	24,470.90	25,205.02
Payout Ratio	49.90%	57.92%	65.94%	73.96%	81.98%	90.00%	92.50%
Projected Dividends (M)	11,419.00	13,433.31	15,499.90	17,619.80	19,794.07	22,023.81	23,314.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.78%	5.78%	5.78%
Growth Rate	0.35%	1.35%	2.35%
Year 1 PV (M)	12,573.81	12,699.11	12,824.41
Year 2 PV (M)	13,579.90	13,851.90	14,126.60
Year 3 PV (M)	14,449.49	14,885.78	15,330.77
Year 4 PV (M)	15,193.95	15,808.70	16,441.93
Year 5 PV (M)	15,823.83	16,628.14	17,464.83
PV of Terminal Value (M)	602,239.26	632,850.52	664,694.07
Equity Value (M)	673,860.24	706,724.17	740,882.62
Shares Outstanding (M)	6,834.24	6,834.24	6,834.24
Fair Value	$98.60	$103.41	$108.41
Upside / Downside	285.91%	304.73%	324.30%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Verizon Communications, 5.9% 15 Feb 2054 (VZA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener