DDM Analysis: JNJ

Valuation Snapshot

Stable Growth	$138.05 - $244.41	$183.06
Multi-Stage	$296.13 - $325.75	$310.65
Blended Fair Value	$246.86
Current Price	$181.62
Upside	35.92%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.58%	4.29%	4.88	4.85	4.82	4.55	4.32	4.09	3.92	3.69	3.56	3.37
YoY Growth	-	-	0.45%	0.75%	5.89%	5.26%	5.69%	4.46%	6.16%	3.74%	5.48%	5.21%
Dividend Yield	-	-	2.94%	3.08%	3.07%	2.58%	2.64%	3.08%	2.82%	2.96%	2.85%	3.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,119.00
(-) Cash Dividends Paid (M)	12,234.00
(=) Cash Retained (M)	12,885.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,023.80	3,139.88	1,883.93
Cash Retained (M)	12,885.00	12,885.00	12,885.00
(-) Cash Required (M)	-5,023.80	-3,139.88	-1,883.93
(=) Excess Retained (M)	7,861.20	9,745.13	11,001.08
(/) Shares Outstanding (M)	2,424.65	2,424.65	2,424.65
(=) Excess Retained per Share	3.24	4.02	4.54
LTM Dividend per Share	5.05	5.05	5.05
(+) Excess Retained per Share	3.24	4.02	4.54
(=) Adjusted Dividend	8.29	9.06	9.58
WACC / Discount Rate	5.79%	5.79%	5.79%
Growth Rate	-0.20%	0.80%	1.80%
Fair Value	$138.05	$183.06	$244.41
Upside / Downside	-23.99%	0.79%	34.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,119.00	25,319.17	25,520.94	25,724.32	25,929.32	26,135.95	26,920.03
Payout Ratio	48.70%	56.96%	65.22%	73.48%	81.74%	90.00%	92.50%
Projected Dividends (M)	12,234.00	14,422.65	16,645.40	18,902.66	21,194.84	23,522.36	24,901.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.79%	5.79%	5.79%
Growth Rate	-0.20%	0.80%	1.80%
Year 1 PV (M)	13,498.25	13,633.51	13,768.77
Year 2 PV (M)	14,580.07	14,873.72	15,170.31
Year 3 PV (M)	15,496.04	15,966.56	16,446.50
Year 4 PV (M)	16,261.51	16,923.15	17,604.79
Year 5 PV (M)	16,890.56	17,753.94	18,652.26
PV of Terminal Value (M)	641,292.93	674,073.22	708,180.49
Equity Value (M)	718,019.35	753,224.10	789,823.11
Shares Outstanding (M)	2,424.65	2,424.65	2,424.65
Fair Value	$296.13	$310.65	$325.75
Upside / Downside	63.05%	71.05%	79.36%

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

Johnson & Johnson (JNJ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener