Dividend Discount Model Calculator

Value dividend-paying stocks with the Gordon Growth Model. Pair with JNJ dividend history or KO fundamentals for real inputs.

Assumptions

Look up a stockPrefill annual dividend and current price

Dividend assumptions

Current annual dividend (D₀)Per share, trailing 12 months

Dividend growth rate (g)Expected perpetual growth

Estimated annual return (r)Total estimated return (dividends + price growth)

Current priceFor yield and margin of safety

Gordon Growth Model: Fair Value = D₁ ÷ (r − g), where D₁ = D₀ × (1 + g)

Results

Fair value per share

$21.00

Next dividend D₁ = $1.05

These calculators are for educational purposes only and do not constitute investment advice. Assumptions you enter may not reflect actual market conditions or company fundamentals.