DDM Analysis: TMO

Valuation Snapshot

Stable Growth	$915.71 - $3,442.97	$2,708.47
Multi-Stage	$421.04 - $461.09	$440.70
Blended Fair Value	$1,574.59
Current Price	$464.24
Upside	239.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.44%	9.52%	1.54	1.38	1.20	1.04	0.89	0.78	0.70	0.62	0.63	0.63
YoY Growth	-	-	11.47%	14.95%	15.19%	17.21%	13.47%	11.65%	12.24%	-0.59%	-0.91%	2.47%
Dividend Yield	-	-	0.31%	0.24%	0.21%	0.18%	0.19%	0.29%	0.26%	0.30%	0.41%	0.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,570.00
(-) Cash Dividends Paid (M)	623.00
(=) Cash Retained (M)	5,947.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,314.00	821.25	492.75
Cash Retained (M)	5,947.00	5,947.00	5,947.00
(-) Cash Required (M)	-1,314.00	-821.25	-492.75
(=) Excess Retained (M)	4,633.00	5,125.75	5,454.25
(/) Shares Outstanding (M)	379.50	379.50	379.50
(=) Excess Retained per Share	12.21	13.51	14.37
LTM Dividend per Share	1.64	1.64	1.64
(+) Excess Retained per Share	12.21	13.51	14.37
(=) Adjusted Dividend	13.85	15.15	16.01
WACC / Discount Rate	7.10%	7.10%	7.10%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$915.71	$2,708.47	$3,442.97
Upside / Downside	97.25%	483.42%	641.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,570.00	6,997.05	7,451.86	7,936.23	8,452.08	9,001.47	9,271.51
Payout Ratio	9.48%	25.59%	41.69%	57.79%	73.90%	90.00%	92.50%
Projected Dividends (M)	623.00	1,790.27	3,106.64	4,586.58	6,245.79	8,101.32	8,576.15

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.10%	7.10%	7.10%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,655.95	1,671.65	1,687.35
Year 2 PV (M)	2,657.99	2,708.62	2,759.72
Year 3 PV (M)	3,629.80	3,734.00	3,840.17
Year 4 PV (M)	4,572.06	4,747.89	4,928.74
Year 5 PV (M)	5,485.44	5,750.38	6,025.47
PV of Terminal Value (M)	141,783.41	148,631.60	155,741.89
Equity Value (M)	159,784.65	167,244.14	174,983.35
Shares Outstanding (M)	379.50	379.50	379.50
Fair Value	$421.04	$440.70	$461.09
Upside / Downside	-9.31%	-5.07%	-0.68%

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

Thermo Fisher Scientific Inc. (TMO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener