DDM Analysis: ELV

Valuation Snapshot

Stable Growth	$3,706.90 - $4,837.35	$4,533.30
Multi-Stage	$816.95 - $894.84	$855.18
Blended Fair Value	$2,694.24
Current Price	$323.12
Upside	733.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.01%	12.11%	6.63	6.13	5.40	4.85	4.19	3.60	3.41	3.10	3.01	2.89
YoY Growth	-	-	8.10%	13.51%	11.32%	15.72%	16.63%	5.41%	10.09%	3.06%	4.17%	36.59%
Dividend Yield	-	-	1.52%	1.19%	1.18%	0.99%	1.17%	1.58%	1.18%	1.41%	1.82%	2.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,533.00
(-) Cash Dividends Paid (M)	1,525.00
(=) Cash Retained (M)	4,008.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,106.60	691.63	414.98
Cash Retained (M)	4,008.00	4,008.00	4,008.00
(-) Cash Required (M)	-1,106.60	-691.63	-414.98
(=) Excess Retained (M)	2,901.40	3,316.38	3,593.03
(/) Shares Outstanding (M)	227.48	227.48	227.48
(=) Excess Retained per Share	12.75	14.58	15.80
LTM Dividend per Share	6.70	6.70	6.70
(+) Excess Retained per Share	12.75	14.58	15.80
(=) Adjusted Dividend	19.46	21.28	22.50
WACC / Discount Rate	6.05%	6.05%	6.05%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,706.90	$4,533.30	$4,837.35
Upside / Downside	1,047.22%	1,302.98%	1,397.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,533.00	5,892.65	6,275.67	6,683.59	7,118.02	7,580.69	7,808.11
Payout Ratio	27.56%	40.05%	52.54%	65.02%	77.51%	90.00%	92.50%
Projected Dividends (M)	1,525.00	2,359.98	3,297.06	4,345.99	5,517.35	6,822.62	7,222.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.05%	6.05%	6.05%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,204.37	2,225.26	2,246.16
Year 2 PV (M)	2,876.60	2,931.39	2,986.70
Year 3 PV (M)	3,541.75	3,643.42	3,747.02
Year 4 PV (M)	4,199.88	4,361.39	4,527.52
Year 5 PV (M)	4,851.03	5,085.34	5,328.61
PV of Terminal Value (M)	168,162.48	176,284.79	184,717.96
Equity Value (M)	185,836.11	194,531.60	203,553.97
Shares Outstanding (M)	227.48	227.48	227.48
Fair Value	$816.95	$855.18	$894.84
Upside / Downside	152.83%	164.66%	176.94%

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

Elevance Health Inc. (ELV)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener