H.B. Fuller Company (FUL) Simple Dividend Discount Model - Discounting Cash Flows
FUL
H.B. Fuller Company
FUL (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Dividend Discount Model

This model estimates the value of companies that have reached maturity and pay stable dividends as a significant percentage of their Free Cash Flow to Equity, with little to no high growth prospects.

See our GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10-Year Treasury Bond.

↳ Market Premium

Market Premium

The market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Expected Dividend

Expected Dividend

The estimated annual dividend per share for the next year.

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this is equal to the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Forecast Years

Forecast Years

The number of years into the future for which the analysis projects financial performance and metrics.

Results

LTM Dividend 0.94 USD
Average Dividend Growth Rate 5.76%
Next Year's Expected Dividend 0.981 USD
Cost of Equity 8.86%
Expected Growth Rate 2.5%

Historical and Projected Dividends

Monetary values in USD

Monetary values in USD

amounts except #

2025
Nov 29
LTM
Feb 26
2026
Nov 29
2027
Nov 29
2028
Nov 29
2029
Nov 29
2030
Nov 29
Dividend per Share 0.927 0.94 0.981 1.02 1.05 1.08 1.1
Dividend Growth Rate 6.31% 1.4% 5.79% 4.47% 2.51% 2.5% 2.5%

Monetary values in USD

amounts except #

Average LTM
Feb 26
2025
Nov 29
2024
Nov 30
2023
Dec 02
2022
Dec 03
2021
Nov 27
2020
Nov 28
2019
Nov 30
2018
Dec 01
2017
Dec 02
2016
Dec 03
Net Income 139 152 152 130.3 144.9 180.3 161.4 123.7 130.8 171.2 58.24 124.1
Equity 1,503 2,003 2,003 1,829 1,755 1,610 1,597 1,381 1,222 1,152 1,044 937.9
Return on Equity 10.33% 7.59% 8.31% 7.42% 9% 11.29% 11.68% 10.12% 11.36% 16.41% 6.21% 14.22%
Common Dividends 38.43 51.27 50.62 47.9 43.74 39.54 35.17 33.72 32.33 31.11 29.72 27.57
Payout Ratio 29.17% 33.69% 33.35% 36.79% 30.15% 21.9% 21.8% 27.23% 24.71% 18.2% 50.86% 22.18%
Shares Outstanding 52.63 54.54 54.6 54.93 54.33 53.58 52.89 52.04 50.92 50.59 50.37 50.14
Reference Market Price 62.37 65.87 58.28 76.89 76.89 80.33 73.9 53.73 49.88 48.24 55.65 46.44
EPS 2.64 2.79 2.78 2.37 2.67 3.37 3.05 2.38 2.57 3.38 1.16 2.48
Dividend per Share 0.726 0.94 0.927 0.872 0.805 0.738 0.665 0.648 0.635 0.615 0.59 0.55
Dividend Growth Rate 5.76% 1.4% 6.31% 8.32% 9.08% 10.98% 2.62% 2.05% 3.25% 4.24% 7.27% 7.84%
Dividend Yield 1.18% 1.43% 1.59% 1.13% 1.05% 0.919% 0.9% 1.21% 1.27% 1.27% 1.06% 1.18%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program