New tool

Dividend Discount Model (DDM) Calculator

Value a dividend-paying stock with the Gordon growth model: next year's dividend divided by your required return minus perpetual growth. Includes a growth vs required-return sensitivity grid and a year-by-year dividend projection.

Intrinsic value per share (DDM)

Model breakdown

Next year's dividend (D1)
r − g spread
required return minus growth
Implied dividend yield
D1 ÷ fair value
Formula used
D1 ÷ (r − g)
Gordon growth

Projected dividends (10 years)

Each future dividend discounted back at your required return. The Gordon growth formula is the closed-form sum of this infinite series.

YearDividend ($)Discount factorPresent value ($)

Sensitivity analysis

Per-share value across required returns (rows) and growth rates (columns). Green cells sit above the current price; red cells below.

What the dividend discount model is

The dividend discount model is the simplest honest valuation idea in finance: a share is worth the present value of all the dividends it will ever pay. If you knew every future dividend, you would discount each one back to today and add them up. The Gordon growth model is the shortcut that makes this practical: if dividends grow at a constant rate g forever, the whole infinite sum collapses into one division: D1 ÷ (r − g), where D1 is next year's dividend and r is your required return.

One line of arithmetic looks suspiciously easy next to a full DCF, and in a sense it is: the DDM is a DCF where the cash flows are dividends instead of free cash flow and the growth rate is constant instead of staged. That simplicity is both its strength and its danger. It is strength because there are fewer assumptions to hide behind. It is danger because the single growth assumption carries the entire valuation.

Worked example

Say a mature utility pays a $2.50 annual dividend, has raised it about 5% a year for a decade, and your required return is 10%. Next year's dividend D1 = $2.50 × 1.05 = $2.625. The spread r − g = 10% − 5% = 5%. Fair value = $2.625 ÷ 0.05 = $52.50 per share.

Now watch the sensitivity: if you instead believe growth will be 6% (just one point higher), the spread halves to 4% and fair value jumps to $2.65 ÷ 0.04 = $66.25, a 26% increase from a 1-point change. If growth is 4%, fair value is $2.60 ÷ 0.06 = $43.33. Same company, same dividend, same required return: a plausible 2-point range in the growth guess moves the answer by more than 50%. That is why the sensitivity table above is the most important part of this page.

When the DDM works well

Choosing sensible inputs

The model's limits, especially for non-dividend payers

Be blunt about where this model breaks:

The practical rule: use the DDM where dividends are the story, use the DCF where cash flow is the story, and always demand a margin of safety because both answers are ranges, not points.

Educational tool, not financial advice. All figures are illustrative starting values. Verify inputs against real financial statements and do your own research before investing.

Frequently asked questions

What is the Gordon growth model?

It is a dividend discount model that values a stock as next year's dividend divided by the required return minus the perpetual dividend growth rate: D1 / (r − g). It assumes dividends grow at a constant rate forever, which is why it suits only mature, stable payers.

When should I use a DDM instead of a DCF?

Use a DDM for mature dividend-paying companies with stable payout policies, such as many utilities, banks, and REITs. Use a DCF when the company pays no dividend, or when dividends do not reflect the cash the business actually generates (for example, with heavy buybacks). They are complements, not rivals.

Why does the model break when growth exceeds the required return?

The formula divides by (r − g). If g reaches or exceeds r, the denominator hits zero or goes negative and the answer is meaningless. No company can grow dividends faster than investors' required return forever, so cap perpetual growth at or below long-run economic growth.

Can I use the DDM for a company that does not pay dividends?

Not reliably. The standard model needs a dividend to project from. For non-dividend payers, a free-cash-flow DCF or a comparable-multiples valuation is usually the better tool.

How do I pick the required rate of return?

A common starting point is the cost of equity from CAPM: risk-free rate plus beta times the equity risk premium. For large, stable dividend payers, 8-10% is typical; riskier companies need a higher rate. The WACC calculator builds the full cost-of-equity breakdown.

When should I use a dividend discount model instead of a DCF?

Use the dividend discount model for mature companies with a long history of stable, growing dividends, such as utilities or consumer staples. For companies that reinvest most of their profits or pay no dividend at all, a DCF on free cash flow is the better tool.

Save scenarios, export reports, get the Excel model

The Valuation Toolkit adds everything around this calculator: saved scenario libraries, one-click PDF reports, and a real Excel DCF model with formulas.

$5 one-time
See the Toolkit