DDM Analysis: JPM

Valuation Snapshot

Stable Growth	$533.03 - $1,620.36	$848.29
Multi-Stage	$353.21 - $385.95	$369.28
Blended Fair Value	$608.79
Current Price	$315.43
Upside	93.00%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.67%	7.78%	5.25	4.79	4.82	4.57	4.51	4.39	3.59	3.20	3.01	2.80
YoY Growth	-	-	9.80%	-0.73%	5.48%	1.32%	2.81%	22.10%	12.41%	6.10%	7.66%	12.63%
Dividend Yield	-	-	2.14%	2.41%	3.70%	3.35%	2.96%	4.87%	3.43%	2.91%	3.43%	4.73%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	58,028.00
(-) Cash Dividends Paid (M)	16,066.00
(=) Cash Retained (M)	41,962.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,605.60	7,253.50	4,352.10
Cash Retained (M)	41,962.00	41,962.00	41,962.00
(-) Cash Required (M)	-11,605.60	-7,253.50	-4,352.10
(=) Excess Retained (M)	30,356.40	34,708.50	37,609.90
(/) Shares Outstanding (M)	2,813.53	2,813.53	2,813.53
(=) Excess Retained per Share	10.79	12.34	13.37
LTM Dividend per Share	5.71	5.71	5.71
(+) Excess Retained per Share	10.79	12.34	13.37
(=) Adjusted Dividend	16.50	18.05	19.08
WACC / Discount Rate	8.77%	8.77%	8.77%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$533.03	$848.29	$1,620.36
Upside / Downside	68.99%	168.93%	413.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	58,028.00	61,799.82	65,816.81	70,094.90	74,651.07	79,503.39	81,888.49
Payout Ratio	27.69%	40.15%	52.61%	65.07%	77.54%	90.00%	92.50%
Projected Dividends (M)	16,066.00	24,812.20	34,627.53	45,614.01	57,882.44	71,553.05	75,746.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.77%	8.77%	8.77%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	22,598.32	22,812.53	23,026.73
Year 2 PV (M)	28,723.90	29,271.01	29,823.28
Year 3 PV (M)	34,461.26	35,450.52	36,458.53
Year 4 PV (M)	39,828.20	41,359.88	42,935.32
Year 5 PV (M)	44,841.79	47,007.67	49,256.44
PV of Terminal Value (M)	823,320.01	863,086.68	904,375.31
Equity Value (M)	993,773.49	1,038,988.28	1,085,875.61
Shares Outstanding (M)	2,813.53	2,813.53	2,813.53
Fair Value	$353.21	$369.28	$385.95
Upside / Downside	11.98%	17.07%	22.36%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

JPMorgan Chase & Co. (JPM)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener