DDM Analysis: EMR

Valuation Snapshot

Stable Growth	$31.45 - $46.15	$38.52
Multi-Stage	$49.06 - $53.74	$51.36
Blended Fair Value	$44.94
Current Price	$131.18
Upside	-65.74%
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	-0.28%	-0.62%	2.10	2.12	2.11	2.16	2.14	2.13	2.13	2.17	2.19	2.17
YoY Growth	-	-	-0.75%	0.25%	-2.04%	1.07%	0.08%	0.00%	-1.63%	-0.81%	0.98%	-3.31%
Dividend Yield	-	-	1.60%	1.71%	2.17%	2.25%	2.30%	2.65%	2.80%	3.63%	3.14%	3.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,293.00
(-) Cash Dividends Paid (M)	1,192.00
(=) Cash Retained (M)	1,101.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	458.60	286.63	171.98
Cash Retained (M)	1,101.00	1,101.00	1,101.00
(-) Cash Required (M)	-458.60	-286.63	-171.98
(=) Excess Retained (M)	642.40	814.38	929.03
(/) Shares Outstanding (M)	566.68	566.68	566.68
(=) Excess Retained per Share	1.13	1.44	1.64
LTM Dividend per Share	2.10	2.10	2.10
(+) Excess Retained per Share	1.13	1.44	1.64
(=) Adjusted Dividend	3.24	3.54	3.74
WACC / Discount Rate	9.23%	9.23%	9.23%
Growth Rate	-0.96%	0.04%	1.04%
Fair Value	$31.45	$38.52	$46.15
Upside / Downside	-76.03%	-70.63%	-64.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,293.00	2,293.86	2,294.73	2,295.59	2,296.45	2,297.32	2,366.24
Payout Ratio	51.98%	59.59%	67.19%	74.79%	82.40%	90.00%	92.50%
Projected Dividends (M)	1,192.00	1,366.85	1,541.84	1,716.96	1,892.21	2,067.59	2,188.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.23%	9.23%	9.23%
Growth Rate	-0.96%	0.04%	1.04%
Year 1 PV (M)	1,238.82	1,251.33	1,263.84
Year 2 PV (M)	1,266.52	1,292.22	1,318.19
Year 3 PV (M)	1,278.26	1,317.37	1,357.27
Year 4 PV (M)	1,276.77	1,329.12	1,383.07
Year 5 PV (M)	1,264.43	1,329.56	1,397.36
PV of Terminal Value (M)	21,477.63	22,584.06	23,735.63
Equity Value (M)	27,802.42	29,103.67	30,455.36
Shares Outstanding (M)	566.68	566.68	566.68
Fair Value	$49.06	$51.36	$53.74
Upside / Downside	-62.60%	-60.85%	-59.03%

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

Emerson Electric Co. (EMR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener