DDM Analysis: CSCO

Valuation Snapshot

Stable Growth	$22.58 - $34.13	$28.02
Multi-Stage	$36.54 - $40.02	$38.25
Blended Fair Value	$33.13
Current Price	$70.63
Upside	-53.09%
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	1.36%	4.65%	1.61	1.60	1.58	1.56	1.54	1.50	1.50	1.49	1.38	1.19
YoY Growth	-	-	0.83%	1.30%	1.25%	0.99%	2.44%	0.62%	0.18%	8.29%	16.02%	16.25%
Dividend Yield	-	-	2.28%	2.86%	3.06%	3.41%	2.75%	3.88%	3.19%	3.37%	4.00%	3.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,329.00
(-) Cash Dividends Paid (M)	6,462.00
(=) Cash Retained (M)	3,867.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,065.80	1,291.13	774.68
Cash Retained (M)	3,867.00	3,867.00	3,867.00
(-) Cash Required (M)	-2,065.80	-1,291.13	-774.68
(=) Excess Retained (M)	1,801.20	2,575.88	3,092.33
(/) Shares Outstanding (M)	3,998.50	3,998.50	3,998.50
(=) Excess Retained per Share	0.45	0.64	0.77
LTM Dividend per Share	1.62	1.62	1.62
(+) Excess Retained per Share	0.45	0.64	0.77
(=) Adjusted Dividend	2.07	2.26	2.39
WACC / Discount Rate	8.53%	8.53%	8.53%
Growth Rate	-0.57%	0.43%	1.43%
Fair Value	$22.58	$28.02	$34.13
Upside / Downside	-68.03%	-60.33%	-51.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,329.00	10,373.28	10,417.76	10,462.42	10,507.28	10,552.32	10,868.89
Payout Ratio	62.56%	68.05%	73.54%	79.02%	84.51%	90.00%	92.50%
Projected Dividends (M)	6,462.00	7,058.95	7,660.91	8,267.90	8,879.95	9,497.09	10,053.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.53%	8.53%	8.53%
Growth Rate	-0.57%	0.43%	1.43%
Year 1 PV (M)	6,439.41	6,504.17	6,568.94
Year 2 PV (M)	6,375.17	6,504.05	6,634.22
Year 3 PV (M)	6,276.42	6,467.70	6,662.83
Year 4 PV (M)	6,149.40	6,400.54	6,659.31
Year 5 PV (M)	5,999.55	6,307.38	6,627.72
PV of Terminal Value (M)	114,857.30	120,750.52	126,883.19
Equity Value (M)	146,097.24	152,934.37	160,036.21
Shares Outstanding (M)	3,998.50	3,998.50	3,998.50
Fair Value	$36.54	$38.25	$40.02
Upside / Downside	-48.27%	-45.85%	-43.33%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Cisco Systems, Inc. (CSCO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener