DDM Analysis: IAF-PI.TO

Valuation Snapshot

Stable Growth	$29.25 - $44.85	$36.53
Multi-Stage	$62.74 - $69.11	$65.86
Blended Fair Value	$51.20
Current Price	$24.99
Upside	104.87%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	12.59%	9.83%	1.07	0.87	0.81	0.74	0.69	0.59	0.52	0.32	0.33	0.36
YoY Growth	-	-	23.58%	6.96%	9.52%	8.25%	15.48%	15.07%	62.22%	-4.26%	-8.74%	-13.45%
Dividend Yield	-	-	4.30%	3.46%	3.28%	5.54%	3.12%	2.35%	2.07%	1.27%	1.33%	1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	916.00
(-) Cash Dividends Paid (M)	231.00
(=) Cash Retained (M)	685.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	183.20	114.50	68.70
Cash Retained (M)	685.00	685.00	685.00
(-) Cash Required (M)	-183.20	-114.50	-68.70
(=) Excess Retained (M)	501.80	570.50	616.30
(/) Shares Outstanding (M)	283.04	283.04	283.04
(=) Excess Retained per Share	1.77	2.02	2.18
LTM Dividend per Share	0.82	0.82	0.82
(+) Excess Retained per Share	1.77	2.02	2.18
(=) Adjusted Dividend	2.59	2.83	2.99
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$29.25	$36.53	$44.85
Upside / Downside	17.05%	46.18%	79.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	916.00	906.84	897.77	888.79	879.91	871.11	897.24
Payout Ratio	25.22%	38.17%	51.13%	64.09%	77.04%	90.00%	92.50%
Projected Dividends (M)	231.00	346.18	459.04	569.60	677.91	784.00	829.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	321.25	324.52	327.80
Year 2 PV (M)	395.29	403.40	411.59
Year 3 PV (M)	455.17	469.24	483.61
Year 4 PV (M)	502.69	523.53	545.00
Year 5 PV (M)	539.48	567.57	596.82
PV of Terminal Value (M)	15,544.04	16,353.45	17,196.24
Equity Value (M)	17,757.91	18,641.71	19,561.05
Shares Outstanding (M)	283.04	283.04	283.04
Fair Value	$62.74	$65.86	$69.11
Upside / Downside	151.06%	163.56%	176.55%

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

Analysis Mode

Ticker

Industry

Sector

iA Financial Corporation Inc. (IAF-PI.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener