DDM Analysis: DR.TO

Valuation Snapshot

Stable Growth	$15.13 - $20.30	$17.79
Multi-Stage	$42.88 - $47.63	$45.21
Blended Fair Value	$31.50
Current Price	$11.61
Upside	171.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-24.03%	-15.28%	0.27	0.27	0.33	0.30	0.26	1.06	1.18	1.17	1.15	1.21
YoY Growth	-	-	0.53%	-19.00%	8.36%	17.16%	-75.52%	-10.76%	0.96%	1.49%	-4.97%	-13.42%
Dividend Yield	-	-	2.30%	3.43%	5.58%	3.34%	4.46%	42.54%	9.09%	10.89%	8.34%	10.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	80.45
(-) Cash Dividends Paid (M)	5.80
(=) Cash Retained (M)	74.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.09	10.06	6.03
Cash Retained (M)	74.65	74.65	74.65
(-) Cash Required (M)	-16.09	-10.06	-6.03
(=) Excess Retained (M)	58.56	64.59	68.61
(/) Shares Outstanding (M)	22.86	22.86	22.86
(=) Excess Retained per Share	2.56	2.83	3.00
LTM Dividend per Share	0.25	0.25	0.25
(+) Excess Retained per Share	2.56	2.83	3.00
(=) Adjusted Dividend	2.82	3.08	3.26
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-9.93%	-8.93%	-7.93%
Fair Value	$15.13	$17.79	$20.30
Upside / Downside	30.31%	53.25%	74.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	80.45	73.26	66.72	60.76	55.33	50.39	51.90
Payout Ratio	7.21%	23.77%	40.33%	56.89%	73.44%	90.00%	92.50%
Projected Dividends (M)	5.80	17.42	26.91	34.56	40.63	45.35	48.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-9.93%	-8.93%	-7.93%
Year 1 PV (M)	16.12	16.30	16.48
Year 2 PV (M)	23.06	23.58	24.10
Year 3 PV (M)	27.43	28.35	29.29
Year 4 PV (M)	29.85	31.20	32.59
Year 5 PV (M)	30.84	32.59	34.42
PV of Terminal Value (M)	852.87	901.28	951.87
Equity Value (M)	980.18	1,033.30	1,088.75
Shares Outstanding (M)	22.86	22.86	22.86
Fair Value	$42.88	$45.21	$47.63
Upside / Downside	269.35%	289.37%	310.26%

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

Medical Facilities Corporation (DR.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener