DDM Analysis: LVPR.TA

Valuation Snapshot

Stable Growth	$44.84 - $92.11	$62.93
Multi-Stage	$46.62 - $50.94	$48.74
Blended Fair Value	$55.84
Current Price	$57.22
Upside	-2.42%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	6.96%	5.47%	1.75	1.75	1.75	1.50	1.75	1.25	1.17	1.87	1.17	1.64
YoY Growth	-	-	0.00%	0.00%	16.66%	-14.28%	40.00%	6.67%	-37.50%	60.00%	-28.57%	59.69%
Dividend Yield	-	-	2.74%	2.39%	1.48%	2.03%	2.75%	1.92%	1.60%	3.54%	3.15%	4.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	36.69
(-) Cash Dividends Paid (M)	25.20
(=) Cash Retained (M)	11.48

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7.34	4.59	2.75
Cash Retained (M)	11.48	11.48	11.48
(-) Cash Required (M)	-7.34	-4.59	-2.75
(=) Excess Retained (M)	4.15	6.90	8.73
(/) Shares Outstanding (M)	14.43	14.43	14.43
(=) Excess Retained per Share	0.29	0.48	0.61
LTM Dividend per Share	1.75	1.75	1.75
(+) Excess Retained per Share	0.29	0.48	0.61
(=) Adjusted Dividend	2.03	2.22	2.35
WACC / Discount Rate	8.16%	8.16%	8.16%
Growth Rate	3.47%	4.47%	5.47%
Fair Value	$44.84	$62.93	$92.11
Upside / Downside	-21.63%	9.98%	60.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	36.69	38.33	40.04	41.83	43.70	45.65	47.02
Payout Ratio	68.70%	72.96%	77.22%	81.48%	85.74%	90.00%	92.50%
Projected Dividends (M)	25.20	27.96	30.92	34.08	37.47	41.09	43.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.16%	8.16%	8.16%
Growth Rate	3.47%	4.47%	5.47%
Year 1 PV (M)	25.60	25.85	26.10
Year 2 PV (M)	25.92	26.43	26.94
Year 3 PV (M)	26.17	26.93	27.71
Year 4 PV (M)	26.34	27.37	28.44
Year 5 PV (M)	26.45	27.75	29.11
PV of Terminal Value (M)	542.33	569.04	596.80
Equity Value (M)	672.81	703.38	735.10
Shares Outstanding (M)	14.43	14.43	14.43
Fair Value	$46.62	$48.74	$50.94
Upside / Downside	-18.52%	-14.82%	-10.98%

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

Levinstein Properties Ltd (LVPR.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener