DDM Analysis: VZA

Valuation Snapshot

Stable Growth	$49.48 - $92.36	$67.00
Multi-Stage	$98.60 - $108.41	$103.41
Blended Fair Value	$85.20
Current Price	$25.55
Upside	233.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.35%	3.73%	1.65	1.61	1.58	1.53	1.50	1.47	1.43	1.39	1.36	1.25
YoY Growth	-	-	2.03%	2.04%	3.45%	2.08%	2.16%	2.50%	3.17%	2.27%	8.48%	9.42%
Dividend Yield	-	-	6.44%	6.31%	6.19%	5.98%	5.86%	5.74%	5.60%	5.24%	5.13%	4.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,885.00
(-) Cash Dividends Paid (M)	11,419.00
(=) Cash Retained (M)	11,466.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,577.00	2,860.63	1,716.38
Cash Retained (M)	11,466.00	11,466.00	11,466.00
(-) Cash Required (M)	-4,577.00	-2,860.63	-1,716.38
(=) Excess Retained (M)	6,889.00	8,605.38	9,749.63
(/) Shares Outstanding (M)	6,834.24	6,834.24	6,834.24
(=) Excess Retained per Share	1.01	1.26	1.43
LTM Dividend per Share	1.67	1.67	1.67
(+) Excess Retained per Share	1.01	1.26	1.43
(=) Adjusted Dividend	2.68	2.93	3.10
WACC / Discount Rate	5.78%	5.78%	5.78%
Growth Rate	0.35%	1.35%	2.35%
Fair Value	$49.48	$67.00	$92.36
Upside / Downside	93.68%	162.21%	261.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,885.00	23,193.74	23,506.64	23,823.76	24,145.16	24,470.90	25,205.02
Payout Ratio	49.90%	57.92%	65.94%	73.96%	81.98%	90.00%	92.50%
Projected Dividends (M)	11,419.00	13,433.31	15,499.90	17,619.80	19,794.07	22,023.81	23,314.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.78%	5.78%	5.78%
Growth Rate	0.35%	1.35%	2.35%
Year 1 PV (M)	12,573.81	12,699.11	12,824.41
Year 2 PV (M)	13,579.90	13,851.90	14,126.60
Year 3 PV (M)	14,449.49	14,885.78	15,330.77
Year 4 PV (M)	15,193.95	15,808.70	16,441.93
Year 5 PV (M)	15,823.83	16,628.14	17,464.83
PV of Terminal Value (M)	602,239.26	632,850.52	664,694.07
Equity Value (M)	673,860.24	706,724.17	740,882.62
Shares Outstanding (M)	6,834.24	6,834.24	6,834.24
Fair Value	$98.60	$103.41	$108.41
Upside / Downside	285.91%	304.73%	324.30%

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

Verizon Communications, 5.9% 15 Feb 2054 (VZA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener