DDM Analysis: USB-PA

Valuation Snapshot

Stable Growth	$300.88 - $904.18	$847.23
Multi-Stage	$197.25 - $216.38	$206.64
Blended Fair Value	$526.93
Current Price	$48.33
Upside	990.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.82%	6.00%	1.98	1.91	1.78	1.65	1.64	1.57	1.34	1.24	1.16	1.14
YoY Growth	-	-	4.11%	6.99%	7.64%	1.06%	4.46%	16.78%	8.51%	6.52%	1.86%	2.95%
Dividend Yield	-	-	4.70%	4.33%	4.94%	3.11%	2.96%	4.55%	2.73%	2.45%	2.25%	2.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,188.00
(-) Cash Dividends Paid (M)	3,140.00
(=) Cash Retained (M)	4,048.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,437.60	898.50	539.10
Cash Retained (M)	4,048.00	4,048.00	4,048.00
(-) Cash Required (M)	-1,437.60	-898.50	-539.10
(=) Excess Retained (M)	2,610.40	3,149.50	3,508.90
(/) Shares Outstanding (M)	1,559.00	1,559.00	1,559.00
(=) Excess Retained per Share	1.67	2.02	2.25
LTM Dividend per Share	2.01	2.01	2.01
(+) Excess Retained per Share	1.67	2.02	2.25
(=) Adjusted Dividend	3.69	4.03	4.26
WACC / Discount Rate	5.28%	5.28%	5.28%
Growth Rate	4.00%	5.00%	6.00%
Fair Value	$300.88	$847.23	$904.18
Upside / Downside	522.56%	1,653.02%	1,770.84%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,188.00	7,547.65	7,925.29	8,321.82	8,738.20	9,175.41	9,450.67
Payout Ratio	43.68%	52.95%	62.21%	71.47%	80.74%	90.00%	92.50%
Projected Dividends (M)	3,140.00	3,996.26	4,930.35	5,947.90	7,054.94	8,257.86	8,741.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.28%	5.28%	5.28%
Growth Rate	4.00%	5.00%	6.00%
Year 1 PV (M)	3,759.75	3,795.90	3,832.05
Year 2 PV (M)	4,364.03	4,448.35	4,533.48
Year 3 PV (M)	4,953.12	5,097.37	5,244.40
Year 4 PV (M)	5,527.30	5,742.97	5,964.88
Year 5 PV (M)	6,086.85	6,385.16	6,695.05
PV of Terminal Value (M)	282,814.15	296,674.52	311,073.07
Equity Value (M)	307,505.19	322,144.27	337,342.93
Shares Outstanding (M)	1,559.00	1,559.00	1,559.00
Fair Value	$197.25	$206.64	$216.38
Upside / Downside	308.12%	327.55%	347.72%

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

U.S. Bancorp PERP PFD SER A (USB-PA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener