Company Fundamentals
%
Net Income / Shareholders' Equity × 100
%
DPS / EPS × 100 — auto-calculates retention ratio
Dividend Data
$
%/yr
$
$
Sustainable Dividend Growth Rate
Enter ROE and payout ratio to calculate
Retention Ratio (b)
Actual DGR (5yr)
SGR vs Actual Gap
Sustainability Status
EPS Coverage
FCF Coverage
SGR vs Actual DGR vs Payout Ratio

What each tab calculates

01

SGR Calculator

Calculates the maximum sustainable dividend growth rate using the formula SGR = ROE × Retention Ratio. Compares SGR against actual 5-year DGR to flag whether the dividend is growing faster than the business can support, with EPS and FCF coverage and an automated sustainability verdict.

02

Safety Score

Scores dividend safety on a 100-point scale across five weighted components: EPS coverage (25 pts), FCF coverage (25 pts), balance sheet strength (20 pts), dividend streak (15 pts), and ROE quality (15 pts). Grades from Excellent to Danger with visual component bars.

03

Growth Projection

Projects the forward dividend at both the sustainable growth rate and the actual historical DGR over any time horizon. Shows where the two paths diverge, projected yield on cost, and annual income under each scenario for any share count.

04

Valuation

Estimates intrinsic value using the Gordon Growth Model at both the SGR and actual DGR, with an optional transition period. Compares results against market price to compute margin of safety under each growth assumption.

05

Compare

Side-by-side comparison of SGR, actual DGR, payout, and EPS coverage across up to 8 companies. Identifies which dividends are growing within their sustainable range and which are outpacing the business — with a grouped bar chart.