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 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

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