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 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

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