// +------------------------------------------------------------+
//   Model: Two-Stage Dividend Discount Model
//   © Copyright: https://discountingcashflows.com
// +------------------------------------------------------------+

Input(
  {
    _DISCOUNT_RATE: '',
    HIGH_GROWTH_YEARS: 5,
    HISTORICAL_YEARS: '',
    _HIGH_GROWTH_RATE: '',
    _HIGH_GROWTH_PAYOUT: '',
    _STABLE_GROWTH_IN_PERPETUITY: '',
    _STABLE_PAYOUT: '',
    BETA:'',
    _RISK_FREE_RATE: '',
    _MARKET_PREMIUM: '',
  },
  [{
    parent:'_DISCOUNT_RATE',
    children:['BETA', '_RISK_FREE_RATE', '_MARKET_PREMIUM']
  }]
);

$.when(
  get_income_statement(),
  get_income_statement_ltm(),
  get_balance_sheet_statement(),
  get_balance_sheet_statement_quarterly('length:2'),
  get_cash_flow_statement(),
  get_cash_flow_statement_ltm(),
  get_profile(),
  get_dividends_annual(),
  get_prices_annual(),
  get_treasury(),
  get_fx(),
  get_risk_premium()).done(
  function($income, $income_ltm, $balance, $balance_quarterly, $flows, $flows_ltm, $profile, $dividends, $prices, $treasury, $fx, $risk_premium){
  try{
    var response = new Response({
      income: $income,
      income_ltm: $income_ltm,
      balance: $balance,
      balance_quarterly: $balance_quarterly,
      balance_ltm: 'balance_quarterly:0',
      flows: $flows,
      flows_ltm: $flows_ltm,
      profile: $profile,
      treasury: $treasury,
      dividends: $dividends,
      prices: $prices,
      risk_premium: $risk_premium,
    }).toOneCurrency('income', $fx).merge('_ltm');
    response.balance[0]['date'] = response.prices[0]['date'] = 'LTM';
    // +---------------- ASSUMPTIONS SECTION -----------------+ 
    // Count the dividends. If there are no dividends, display a warning.
    var dividendsCount = response.dividends.length - 1;
    if(dividendsCount <= 0){
      throwError("The company does not currently pay dividends!");
      return;
    }
    if(dividendsCount > 10){
    	setAssumption('HISTORICAL_YEARS', 10);
    }
    else{
      // Set the default historical years to the number of historical dividends
      setAssumption('HISTORICAL_YEARS', dividendsCount);
    }
    // Set the stable growth in perpetuity to the 10 year treasury note
    setAssumption('_STABLE_GROWTH_IN_PERPETUITY', response.treasury.year10);
	
    // Set beta 
    if(response.profile.beta){
    	setAssumption('BETA', response.profile.beta);
    }
    else{
    	setAssumption('BETA', 1);
    }
    // Risk free rate is the yield of the 10 year treasury note
	setAssumption('_RISK_FREE_RATE', response.treasury.year10);
    setAssumption('_MARKET_PREMIUM', response.risk_premium.totalEquityRiskPremium );
    // Discount Rate is the cost of equity
    setAssumption('_DISCOUNT_RATE', toP(getAssumption('_RISK_FREE_RATE') + getAssumption('BETA') * getAssumption('_MARKET_PREMIUM')));
    
    var sensitivity = 0.01;
    var prefDividendsRatio = absolute((response.income[0].eps * response.income[0].weightedAverageShsOut - response.income[0].netIncome) / response.income[0].netIncome);
    var commonIncome = [];
    if( prefDividendsRatio > sensitivity ){
      commonIncome = ['eps:0', '*', 'weightedAverageShsOut:0'];
    }
    else{
      commonIncome = ['netIncome:0'];
    }
    // Setup Original Data
    var original_data = new DateValueData({
      'netIncome': new DateValueList(response.income, 'netIncome'),
      'totalStockholdersEquity': new DateValueList(response.balance, 'totalStockholdersEquity'),
      'weightedAverageShsOut': new DateValueList(response.income, 'weightedAverageShsOut'),
      'eps': new DateValueList(response.income, 'eps'),
      'adjDividend': new DateValueList(response.dividends, 'adjDividend'),
      'marketPrice': new DateValueList(response.prices, 'close'),
    });
    var currentDate = original_data.lastDate();
    var nextYear = currentDate + 1;
    var forecastEndDate = currentDate + getAssumption('HIGH_GROWTH_YEARS');
    
    // Compute historical values and ratios
    var historical_computed_data = original_data.setFormula({
      'commonIncome': commonIncome,
      'preferredStockDividends': ['netIncome:0', '-', 'commonIncome:0'],
      'dividendsPaidToCommon': ['adjDividend:0', '*', 'weightedAverageShsOut:0'],
      'bookValue': ['totalStockholdersEquity:0', '/', 'weightedAverageShsOut:0'],
      '_returnOnEquity': ['commonIncome:0', '/', 'totalStockholdersEquity:-1'],
      '_payoutRatio': ['adjDividend:0', '/', 'eps:0'],
      'retainedEarnings': ['eps:0', '-', 'adjDividend:0'],
      '_dividendYield': ['adjDividend:0', '/', 'marketPrice:0'],
      '_adjDividendGrowth': ['function:growth_rate', 'adjDividend'],
      'discountedAdjDividend': ['adjDividend:0'],
    }).compute();
    
    var averageReturnOnEquity = historical_computed_data.get('_returnOnEquity').sublist(nextYear - getAssumption('HISTORICAL_YEARS')).average();
    setAssumption('_STABLE_PAYOUT', toP(1-getAssumption('_STABLE_GROWTH_IN_PERPETUITY')/averageReturnOnEquity));
    
    var averagePayoutRatio = historical_computed_data.get('_payoutRatio').sublist(nextYear - getAssumption('HISTORICAL_YEARS')).average();
    // If the payout is higher than 100%, set it equal to the stable payout
    if(averagePayoutRatio > 1){
      setAssumption('_HIGH_GROWTH_PAYOUT', toP(getAssumption('_STABLE_PAYOUT')));
    }
    else{
      setAssumption('_HIGH_GROWTH_PAYOUT', toP(averagePayoutRatio));
    }
    // averageDividendGrowthRate stores the Historical Dividend Growth Rate
    // TODO: Remove '+ 1' from nextYear + 1
    var averageDividendGrowthRate = historical_computed_data.get('_adjDividendGrowth').sublist(nextYear - getAssumption('HISTORICAL_YEARS')).average();
    // Set the eps high growth rate equal to the historical dividend growth rate
    setAssumption('_HIGH_GROWTH_RATE', toP(averageDividendGrowthRate));
    
    // Compute 5 years of forecasted values and ratios
    var forecasted_data = historical_computed_data.removeDate('LTM').setFormula({
      'linearRegressionEps': ['function:linear_regression', 'eps', {slope: 1, start_date: nextYear - getAssumption('HISTORICAL_YEARS')}],
      'eps': ['function:compound', 'eps:start_date', {rate: getAssumption('_HIGH_GROWTH_RATE'), start_date: currentDate}],
      'adjDividend': ['eps:0', '*', getAssumption('_HIGH_GROWTH_PAYOUT')],
      'discountedAdjDividend': ['function:discount', 'adjDividend', {rate: getAssumption('_DISCOUNT_RATE'), start_date: currentDate}],
      '_adjDividendGrowth': ['function:growth_rate', 'adjDividend'],
    }).setEditable(_edit(), {
      start_date: nextYear,
      keys: ['eps', 'adjDividend'],
    }).compute({'forecast_end_date': forecastEndDate});
    // +------------- END OF ASSUMPTIONS SECTION -------------+
    
    // +---------------- MODEL VALUES SECTION ----------------+
    // Discount the projected dividends and sum them
    var sumOfDiscountedDividends = forecasted_data.get('discountedAdjDividend').sublist(nextYear).sum();
    // Calculate the discounted terminal value
    var stableEps = forecasted_data.get('eps').lastValue() * (1 + getAssumption('_STABLE_GROWTH_IN_PERPETUITY'));
    var stableDividend = stableEps * getAssumption('_STABLE_PAYOUT');
    var terminalValue = stableDividend/(getAssumption('_DISCOUNT_RATE') - getAssumption('_STABLE_GROWTH_IN_PERPETUITY')); 
    var discountedTerminalValue = terminalValue/Math.pow(1 + getAssumption('_DISCOUNT_RATE'), getAssumption('HIGH_GROWTH_YEARS'));
    
    // The final value calculated by the Two-Stage Dividend Discount Model
    var valueOfStock = discountedTerminalValue + sumOfDiscountedDividends;
    
    var currency = response.currency;
    // If we are calculating the value per share for a watch, we can stop right here.
    if(_StopIfWatch(valueOfStock, currency)){
      return;
    }
    _SetEstimatedValue(valueOfStock, currency);
    print(sumOfDiscountedDividends, "Sum of discounted dividends", '#', currency);
    print(discountedTerminalValue, "Discounted terminal value", '#', currency);
    print(terminalValue, "Terminal value", '#', currency);
    print(stableDividend, "Dividend in stable phase", '#', currency);
    print(stableEps, "Eps in stable phase", '#', currency);
    print(averageDividendGrowthRate, "Average historical Dividend Growth Rate", '%');
    print(averagePayoutRatio, "Average historical Payout Ratio", '%');
    print(averageReturnOnEquity, "Average historical Return on Equity", '%');
    // +------------- END OF MODEL VALUES SECTION ------------+
    
    // +------------------- CHARTS SECTION -------------------+
    forecasted_data.renderChart({
      start_date: nextYear - getAssumption('HISTORICAL_YEARS'),
      keys: ['eps', 'adjDividend', 'linearRegressionEps', 'discountedAdjDividend'],
      properties: {
        title: 'Historical and Projected Dividends',
        currency: currency,
        disabled_keys: ['linearRegressionEps', 'discountedAdjDividend'],
      }
    });
    // +------------------- CHARTS SECTION -------------------+
    
    // +------------------- TABLES SECTION -------------------+
    // Dividend Table
    forecasted_data.renderTable({
      start_date: currentDate,
      keys: ['eps', 'adjDividend', '_adjDividendGrowth', 'discountedAdjDividend'],
      rows: ['EPS', 'Dividends', '{%} Dividend Growth Rate', 'Discounted Dividend'],
      properties: {
        'title': 'Projected data',
        'currency': currency,
      },
    });
    
    // Historical Table
    historical_computed_data.renderTable({
      start_date: nextYear - getAssumption('HISTORICAL_YEARS'),
      keys: ['netIncome', 'totalStockholdersEquity', '_returnOnEquity', 'dividendsPaidToCommon',
             '_payoutRatio', 'weightedAverageShsOut', 'marketPrice', 'eps', 'adjDividend', '_adjDividendGrowth', '_dividendYield'],
      rows: ['Net income', 'Equity', '{%} Return on equity', 'Dividends paid', 
             '{%} Payout ratio', 'Shares outstanding', '{PerShare} Reference market price', '{PerShare} EPS',
             '{PerShare} Dividends', '{%} Dividend Growth Rate', '{%} Dividend yield'],
      properties: {
        'title': 'Historical data',
        'currency': currency,
        'number_format': 'M',
        'display_averages': true,
        'column_order': 'descending',
      },
    });
    // +---------------- END OF TABLES SECTION ---------------+
  }
  catch (error) {
    throwError(error);
  }
});

Description(`
	<h5>Two-Stage Dividend Discount Model</h5>
	<p>Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using <b>[Sum of Discounted Dividends]</b>, followed by a period of stable growth, calculated using <b>[Discounted Terminal Value]</b>.</p>
	<p class='text-center'>Read more: <a href='https://github.com/DiscountingCashFlows/Documentation/blob/main/models-documentation/dividend-discount-models.md#two-stage-dividend-discount-model-source-code' target='_blank'><i class="fab fa-github"></i> GitHub Documentation</a></p>
`,
  {
    _DISCOUNT_RATE: [
      '{Equation} \\text{Discount Rate} = \\text{Equity Weight} * \\text{Cost of Equity} + \\text{Debt Weight} * \\text{Cost of Debt} * (1 - \\text{Tax Rate})',
      '{Paragraph} Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt.',
      '{Link} https://www.investopedia.com/terms/w/wacc.asp',
      
      '{Title} Cost of Equity',
      '{Equation} \\text{Cost of Equity} = \\text{Risk Free Rate} + \\text{Beta} * \\text{Market Premium}',
      '{Paragraph} The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.',
      '{Link} https://www.investopedia.com/terms/c/costofequity.asp#mntl-sc-block_1-0-20',
      
      '{Title} Cost of Debt',
      '{Equation} \\text{Cost of Debt} = \\frac{\\text{Interest Expense}}{\\text{Total Debt}}',
      '{Paragraph} The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans.',
      '{Link} https://www.investopedia.com/terms/c/costofdebt.asp',
      
      '{Title} Equity & Debt Weights',
      '{Equation} \\text{Debt Weight} = \\frac{\\text{Total Debt}}{\\text{Market Capitalization} + \\text{Total Debt}} = 1 - \\text{Equity Weight}',
      '{Paragraph} The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt).',
      
      '{Title} Tax Rate',
      '{Equation} \\text{Tax Rate} = \\frac{\\text{Income Tax Expense}}{\\text{Income Before Tax}}',
      '{Paragraph} The overall tax rate paid by the company on its earned income.',
    ],
    _GROWTH_IN_PERPETUITY: 'The rate at which the company\'s free cash flow is assumed to grow in perpetuity. By default, this is equal to the yield of the U.S. 10 Year Treasury Bond.',
    _OPERATING_CASH_FLOW_MARGIN: [
      '{Equation} \\text{Projected Operating Cash Flow} = \\text{Projected Revenue} * \\text{Operating Cash Flow Margin}',
      'The margin used to project future Operating Cash Flow as a % from future Revenue.',
    ],
    _CAPITAL_EXPENDITURE_MARGIN: [
      '{Equation} \\text{Projected Free Cash Flow} = \\text{Projected Operating Cash Flow} - \\text{Projected Revenue} * \\text{Capital Expedinture Margin}',
      'The margin used to project future Capital Expedinture as a % from future Revenue, which is then used to calculate the Free Cash Flow.',
    ],	
    HISTORICAL_YEARS: 'Number of historical years used to calculate historical averages.',
    REVENUE_REGRESSION_SLOPE: `Future revenues are projected using a linear regression curve of past revenues.
      Set the slope:
      '>1' for a steeper revenue regression curve
      '0' for flat
      '<0' for inverse slope`,
    _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 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.',
    BETA: 'Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.',
  });

Ticker	Company	Exchange	Currency
-	-	-	-

Ticker	Company
-	-

Login
Sign Up

Walt Disney (DIS) NYSE

Currency in USD

Volume:

Day's Range:

DIS Selected Model: Two-Stage Dividend Discount Model

Name	Model	Model Type
	No model selected	-

*Notifications are added from the Watchlist&Notifications page.

Disclaimer: The data contained in this website is not necessarily real-time nor accurate. All derived (stocks, indexes, futures), cryptocurrencies, and Forex prices are not provided by exchanges but rather by our third party API www.financialmodellingprep.com, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. Therefore, Discounting Cash Flows Group doesn't bear any responsibility for any trading losses you might incur as a result of using this data. Discounting Cash Flows Group or anyone involved with Discounting Cash Flows Group will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible.