DDM Analysis: EMP-A.TO

Valuation Snapshot

Stable Growth	$160.83 - $589.04	$498.04
Multi-Stage	$88.56 - $97.03	$92.72
Blended Fair Value	$295.38
Current Price	$54.50
Upside	441.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.16%	6.77%	0.81	0.77	0.72	0.66	0.59	0.55	0.51	0.48	0.47	0.46
YoY Growth	-	-	5.67%	6.76%	8.55%	12.48%	7.48%	8.54%	4.82%	2.43%	1.74%	9.73%
Dividend Yield	-	-	1.49%	2.11%	2.01%	1.71%	1.44%	1.60%	1.45%	1.80%	2.33%	2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	704.20
(-) Cash Dividends Paid (M)	193.40
(=) Cash Retained (M)	510.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	140.84	88.03	52.82
Cash Retained (M)	510.80	510.80	510.80
(-) Cash Required (M)	-140.84	-88.03	-52.82
(=) Excess Retained (M)	369.96	422.78	457.99
(/) Shares Outstanding (M)	236.15	236.15	236.15
(=) Excess Retained per Share	1.57	1.79	1.94
LTM Dividend per Share	0.82	0.82	0.82
(+) Excess Retained per Share	1.57	1.79	1.94
(=) Adjusted Dividend	2.39	2.61	2.76
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.77%	5.77%	6.77%
Fair Value	$160.83	$498.04	$589.04
Upside / Downside	195.09%	813.83%	980.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	704.20	744.85	787.85	833.33	881.44	932.32	960.29
Payout Ratio	27.46%	39.97%	52.48%	64.99%	77.49%	90.00%	92.50%
Projected Dividends (M)	193.40	297.73	413.45	541.54	683.05	839.09	888.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.77%	5.77%	6.77%
Year 1 PV (M)	277.36	280.01	282.66
Year 2 PV (M)	358.83	365.71	372.66
Year 3 PV (M)	437.85	450.51	463.41
Year 4 PV (M)	514.49	534.42	554.91
Year 5 PV (M)	588.80	617.44	647.18
PV of Terminal Value (M)	18,735.02	19,646.33	20,592.76
Equity Value (M)	20,912.35	21,894.41	22,913.58
Shares Outstanding (M)	236.15	236.15	236.15
Fair Value	$88.56	$92.72	$97.03
Upside / Downside	62.49%	70.12%	78.04%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Empire Company Limited (EMP-A.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener