DDM Analysis: QCOM

Valuation Snapshot

Stable Growth	$57.31 - $93.38	$73.45
Multi-Stage	$59.04 - $64.27	$61.61
Blended Fair Value	$67.53
Current Price	$165.30
Upside	-59.15%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.71%	2.82%	3.43	3.32	3.12	2.89	2.71	2.60	2.67	3.12	2.93	2.69
YoY Growth	-	-	3.20%	6.50%	7.78%	6.78%	4.37%	-2.90%	-14.37%	6.58%	8.76%	3.82%
Dividend Yield	-	-	2.07%	2.15%	2.17%	2.61%	1.45%	1.76%	3.02%	5.49%	4.53%	4.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,541.00
(-) Cash Dividends Paid (M)	3,805.00
(=) Cash Retained (M)	1,736.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,108.20	692.63	415.58
Cash Retained (M)	1,736.00	1,736.00	1,736.00
(-) Cash Required (M)	-1,108.20	-692.63	-415.58
(=) Excess Retained (M)	627.80	1,043.38	1,320.43
(/) Shares Outstanding (M)	1,110.25	1,110.25	1,110.25
(=) Excess Retained per Share	0.57	0.94	1.19
LTM Dividend per Share	3.43	3.43	3.43
(+) Excess Retained per Share	0.57	0.94	1.19
(=) Adjusted Dividend	3.99	4.37	4.62
WACC / Discount Rate	10.99%	10.99%	10.99%
Growth Rate	3.77%	4.77%	5.77%
Fair Value	$57.31	$73.45	$93.38
Upside / Downside	-65.33%	-55.56%	-43.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,541.00	5,805.07	6,081.73	6,371.57	6,675.23	6,993.36	7,203.16
Payout Ratio	68.67%	72.94%	77.20%	81.47%	85.73%	90.00%	92.50%
Projected Dividends (M)	3,805.00	4,233.98	4,695.21	5,190.79	5,722.94	6,294.02	6,662.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.99%	10.99%	10.99%
Growth Rate	3.77%	4.77%	5.77%
Year 1 PV (M)	3,778.18	3,814.59	3,851.00
Year 2 PV (M)	3,738.72	3,811.13	3,884.23
Year 3 PV (M)	3,688.37	3,796.04	3,905.78
Year 4 PV (M)	3,628.73	3,770.64	3,916.68
Year 5 PV (M)	3,561.21	3,736.14	3,917.89
PV of Terminal Value (M)	47,157.30	49,473.82	51,880.49
Equity Value (M)	65,552.51	68,402.36	71,356.07
Shares Outstanding (M)	1,110.25	1,110.25	1,110.25
Fair Value	$59.04	$61.61	$64.27
Upside / Downside	-64.28%	-62.73%	-61.12%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 68 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0316.HK	Orient Overseas (International) Limited	2.19%	$2.79	48.77%
3109.T	Shikibo Ltd.	2.19%	$22.89	30.55%
3679.T	ZIGExN Co., Ltd.	2.19%	$10.55	26.56%
4516.T	Nippon Shinyaku Co., Ltd.	2.19%	$123.87	26.14%
4617.T	Chugoku Marine Paints, Ltd.	2.19%	$96.72	42.42%
600051.SS	Ningbo United Group Co.,Ltd.	2.19%	$0.17	55.08%
603799.SS	Zhejiang Huayou Cobalt Co., Ltd	2.19%	$1.49	48.01%
7233.KL	Dufu Technology Corp. Berhad	2.19%	$0.04	95.65%
9064.T	Yamato Holdings Co., Ltd.	2.19%	$48.33	36.15%
9948.T	ARCS Company Limited	2.19%	$74.01	33.92%
000049.SZ	Shenzhen Desay Battery Technology Co., Ltd.	2.18%	$0.59	54.00%
000153.SZ	Anhui Fengyuan Pharmaceutical Co., Ltd.	2.18%	$0.14	55.80%
002237.SZ	Shandong Humon Smelting Co., Ltd.	2.18%	$0.29	61.47%
002626.SZ	Xiamen Kingdomway Group Company	2.18%	$0.43	54.26%
2468.TW	Fortune Information Systems Corp	2.18%	$0.90	78.36%
300815.SZ	EIT Environmental Development Group Co.,Ltd	2.18%	$0.50	38.67%
300910.SZ	Xinxiang Richful Lube Additive Co., Ltd	2.18%	$1.23	45.00%
4908.TWO	APAC Opto Electronics Inc.	2.18%	$1.74	72.09%
601369.SS	Xi'an Shaangu Power Co., Ltd.	2.18%	$0.22	37.55%
067160.KQ	Soop Co., Ltd.	2.17%	$1,492.25	15.52%
3898.HK	Zhuzhou CRRC Times Electric Co., Ltd.	2.17%	$0.83	29.19%
4507.T	Shionogi & Co., Ltd.	2.17%	$61.65	30.72%
603383.SS	Fujian Apex Software Co.,LTD	2.17%	$0.78	83.82%
603568.SS	Zhejiang Weiming Environment Protection Co., Ltd.	2.17%	$0.55	34.14%
7181.T	Japan Post Insurance Co., Ltd.	2.17%	$102.13	24.56%
053800.KQ	AhnLab, Inc.	2.16%	$1,304.40	28.50%
0QI9.L	Creades AB	2.16%	$1.59	16.64%
601233.SS	Tongkun Group Co., Ltd.	2.16%	$0.37	50.52%
605056.SS	Xianheng International Science&Technology Co., Ltd.	2.16%	$0.36	57.45%
MGIC	Magic Software Enterprises Ltd.	2.16%	$0.56	69.02%
002311.SZ	Guangdong Haid Group Co., Limited	2.15%	$1.19	39.51%
3727.T	Aplix Corporation	2.15%	$3.44	54.78%
603586.SS	Shandong Gold Phoenix Co.,Ltd	2.15%	$0.41	51.17%
6268.T	Nabtesco Corporation	2.15%	$80.74	60.45%
ATRLJ-B.ST	Atrium Ljungberg AB (publ)	2.15%	$0.71	41.67%
BPAN4.SA	Banco Pan S.A.	2.15%	$0.24	41.77%
NCM.AX	Newcrest Mining Limited	2.15%	$0.50	38.39%
PARAUCO.SN	Parque Arauco S.A.	2.15%	$62.73	42.33%
SHANG.BK	Shangri-La Hotel Public Company Limited	2.15%	$1.00	56.93%
VZUG.SW	V-ZUG Holding AG	2.15%	$0.91	19.03%
WTIF.SG	WisdomTree Japan Equity UCITS ETF	2.15%	$0.98	91.42%
002258.SZ	Lier Chemical Co.,LTD.	2.14%	$0.28	48.19%
002605.SZ	Shanghai Yaoji Technology Co., Ltd.	2.14%	$0.50	42.55%
0GZV.IL	Getinge AB (publ)	2.14%	$4.67	61.88%
0PMJ.L	Siemens Healthineers AG	2.14%	$0.95	49.72%
300482.SZ	Guangzhou Wondfo Biotech Co.,Ltd	2.14%	$0.42	74.45%
5288.KL	Sime Darby Property Berhad	2.14%	$0.03	42.63%
603218.SS	Riyue Heavy Industry Co., Ltd.	2.14%	$0.28	52.42%
BXB.AX	Brambles Limited	2.14%	$0.49	40.03%
POBS.BO	PlatinumOne Business Services	2.14%	$3.00	15.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

QUALCOMM Incorporated (QCOM)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener