DDM Analysis: ORCL

Valuation Snapshot

Stable Growth	$900.17 - $1,060.55	$993.89
Multi-Stage	$284.86 - $312.29	$298.32
Blended Fair Value	$646.11
Current Price	$200.94
Upside	221.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	9.09%	7.72%	1.64	1.52	1.27	1.20	1.06	1.06	1.01	1.09	0.91	0.88
YoY Growth	-	-	8.02%	19.71%	6.10%	12.86%	-0.23%	4.71%	-6.62%	19.35%	3.54%	12.68%
Dividend Yield	-	-	0.73%	1.07%	1.05%	1.61%	1.19%	1.85%	1.95%	2.23%	1.81%	2.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,425.00
(-) Cash Dividends Paid (M)	5,370.00
(=) Cash Retained (M)	10,055.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,085.00	1,928.13	1,156.88
Cash Retained (M)	10,055.00	10,055.00	10,055.00
(-) Cash Required (M)	-3,085.00	-1,928.13	-1,156.88
(=) Excess Retained (M)	6,970.00	8,126.88	8,898.13
(/) Shares Outstanding (M)	2,892.50	2,892.50	2,892.50
(=) Excess Retained per Share	2.41	2.81	3.08
LTM Dividend per Share	1.86	1.86	1.86
(+) Excess Retained per Share	2.41	2.81	3.08
(=) Adjusted Dividend	4.27	4.67	4.93
WACC / Discount Rate	4.96%	4.96%	4.96%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$900.17	$993.89	$1,060.55
Upside / Downside	347.98%	394.62%	427.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,425.00	16,427.63	17,495.42	18,632.62	19,843.74	21,133.59	21,767.59
Payout Ratio	34.81%	45.85%	56.89%	67.93%	78.96%	90.00%	92.50%
Projected Dividends (M)	5,370.00	7,532.21	9,952.82	12,656.29	15,669.16	19,020.23	20,135.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.96%	4.96%	4.96%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,109.10	7,176.49	7,243.87
Year 2 PV (M)	8,866.06	9,034.94	9,205.40
Year 3 PV (M)	10,641.02	10,946.48	11,257.74
Year 4 PV (M)	12,434.11	12,912.29	13,404.13
Year 5 PV (M)	14,245.47	14,933.54	15,647.93
PV of Terminal Value (M)	770,664.60	807,887.99	846,536.01
Equity Value (M)	823,960.37	862,891.73	903,295.09
Shares Outstanding (M)	2,892.50	2,892.50	2,892.50
Fair Value	$284.86	$298.32	$312.29
Upside / Downside	41.76%	48.46%	55.41%

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

Oracle Corporation (ORCL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener