DDM Analysis: RAY-A.TO

Valuation Snapshot

Stable Growth	$15.66 - $37.17	$23.11
Multi-Stage	$18.34 - $20.11	$19.21
Blended Fair Value	$21.16
Current Price	$10.08
Upside	109.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-0.70%	0.22%	0.30	0.30	0.30	0.31	0.32	0.31	0.23	0.16	0.12	0.07
YoY Growth	-	-	-1.12%	-0.76%	-1.76%	-3.25%	3.53%	32.55%	48.39%	31.50%	69.83%	-75.91%
Dividend Yield	-	-	2.96%	4.07%	5.91%	5.00%	3.96%	5.87%	3.70%	1.81%	1.52%	1.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	51.89
(-) Cash Dividends Paid (M)	20.40
(=) Cash Retained (M)	31.49

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10.38	6.49	3.89
Cash Retained (M)	31.49	31.49	31.49
(-) Cash Required (M)	-10.38	-6.49	-3.89
(=) Excess Retained (M)	21.11	25.00	27.60
(/) Shares Outstanding (M)	68.55	68.55	68.55
(=) Excess Retained per Share	0.31	0.36	0.40
LTM Dividend per Share	0.30	0.30	0.30
(+) Excess Retained per Share	0.31	0.36	0.40
(=) Adjusted Dividend	0.61	0.66	0.70
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	2.75%	3.75%	4.75%
Fair Value	$15.66	$23.11	$37.17
Upside / Downside	55.36%	129.30%	268.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	51.89	53.83	55.86	57.95	60.13	62.38	64.26
Payout Ratio	39.32%	49.45%	59.59%	69.73%	79.86%	90.00%	92.50%
Projected Dividends (M)	20.40	26.62	33.28	40.41	48.02	56.15	59.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	2.75%	3.75%	4.75%
Year 1 PV (M)	24.70	24.94	25.19
Year 2 PV (M)	28.66	29.22	29.79
Year 3 PV (M)	32.29	33.24	34.21
Year 4 PV (M)	35.60	37.01	38.46
Year 5 PV (M)	38.63	40.55	42.54
PV of Terminal Value (M)	1,097.40	1,151.85	1,208.44
Equity Value (M)	1,257.29	1,316.81	1,378.62
Shares Outstanding (M)	68.55	68.55	68.55
Fair Value	$18.34	$19.21	$20.11
Upside / Downside	81.94%	90.56%	99.50%

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

Ticker

Industry

Sector

Stingray Group Inc. (RAY-A.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener