DDM Analysis: DE

Valuation Snapshot

Stable Growth	$3,123.72 - $3,680.27	$3,448.95
Multi-Stage	$806.10 - $883.36	$844.01
Blended Fair Value	$2,146.48
Current Price	$461.63
Upside	364.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.46%	7.74%	6.33	5.91	5.25	4.83	3.83	3.52	3.47	2.97	2.81	2.80
YoY Growth	-	-	7.17%	12.47%	8.68%	26.25%	8.79%	1.38%	17.03%	5.47%	0.35%	-6.74%
Dividend Yield	-	-	1.37%	1.22%	1.32%	1.15%	1.02%	1.20%	2.19%	1.90%	1.66%	2.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,027.00
(-) Cash Dividends Paid (M)	1,720.00
(=) Cash Retained (M)	3,307.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,005.40	628.38	377.03
Cash Retained (M)	3,307.00	3,307.00	3,307.00
(-) Cash Required (M)	-1,005.40	-628.38	-377.03
(=) Excess Retained (M)	2,301.60	2,678.63	2,929.98
(/) Shares Outstanding (M)	271.65	271.65	271.65
(=) Excess Retained per Share	8.47	9.86	10.79
LTM Dividend per Share	6.33	6.33	6.33
(+) Excess Retained per Share	8.47	9.86	10.79
(=) Adjusted Dividend	14.80	16.19	17.12
WACC / Discount Rate	5.39%	5.39%	5.39%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,123.72	$3,448.95	$3,680.27
Upside / Downside	576.67%	647.12%	697.23%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,027.00	5,353.76	5,701.75	6,072.36	6,467.07	6,887.43	7,094.05
Payout Ratio	34.22%	45.37%	56.53%	67.69%	78.84%	90.00%	92.50%
Projected Dividends (M)	1,720.00	2,429.12	3,223.15	4,110.15	5,098.83	6,198.68	6,561.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.39%	5.39%	5.39%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,283.35	2,304.99	2,326.63
Year 2 PV (M)	2,847.92	2,902.16	2,956.92
Year 3 PV (M)	3,413.72	3,511.71	3,611.57
Year 4 PV (M)	3,980.75	4,133.84	4,291.30
Year 5 PV (M)	4,549.01	4,768.73	4,996.86
PV of Terminal Value (M)	201,902.98	211,654.97	221,780.19
Equity Value (M)	218,977.73	229,276.41	239,963.47
Shares Outstanding (M)	271.65	271.65	271.65
Fair Value	$806.10	$844.01	$883.36
Upside / Downside	74.62%	82.83%	91.36%

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

Deere & Company (DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener