DDM Analysis: GIL

Valuation Snapshot

Stable Growth	$51.26 - $101.65	$71.01
Multi-Stage	$78.93 - $86.72	$82.75
Blended Fair Value	$76.88
Current Price	$57.67
Upside	33.31%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2023	2022	2021	2019	2018	2017	2017	2015
DPS	3.40%	9.64%	0.88	0.87	0.81	0.60	0.20	0.74	0.62	0.56	0.49	0.42
YoY Growth	-	-	1.27%	6.49%	36.82%	196.08%	-72.94%	19.40%	11.49%	14.04%	16.76%	19.80%
Dividend Yield	-	-	1.99%	2.34%	2.41%	1.59%	0.66%	5.82%	1.70%	1.93%	1.81%	1.37%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	473.72
(-) Cash Dividends Paid (M)	135.45
(=) Cash Retained (M)	338.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	94.74	59.22	35.53
Cash Retained (M)	338.27	338.27	338.27
(-) Cash Required (M)	-94.74	-59.22	-35.53
(=) Excess Retained (M)	243.53	279.06	302.74
(/) Shares Outstanding (M)	152.00	152.00	152.00
(=) Excess Retained per Share	1.60	1.84	1.99
LTM Dividend per Share	0.89	0.89	0.89
(+) Excess Retained per Share	1.60	1.84	1.99
(=) Adjusted Dividend	2.49	2.73	2.88
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	1.40%	2.40%	3.40%
Fair Value	$51.26	$71.01	$101.65
Upside / Downside	-11.12%	23.13%	76.26%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	473.72	485.10	496.75	508.68	520.90	533.41	549.42
Payout Ratio	28.59%	40.87%	53.16%	65.44%	77.72%	90.00%	92.50%
Projected Dividends (M)	135.45	198.28	264.05	332.87	404.84	480.07	508.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	1.40%	2.40%	3.40%
Year 1 PV (M)	184.65	186.47	188.29
Year 2 PV (M)	228.99	233.53	238.11
Year 3 PV (M)	268.82	276.85	285.04
Year 4 PV (M)	304.47	316.65	329.21
Year 5 PV (M)	336.22	353.13	370.71
PV of Terminal Value (M)	10,674.28	11,211.10	11,769.31
Equity Value (M)	11,997.43	12,577.74	13,180.68
Shares Outstanding (M)	152.00	152.00	152.00
Fair Value	$78.93	$82.75	$86.72
Upside / Downside	36.87%	43.49%	50.37%

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

Gildan Activewear Inc. (GIL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener