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 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

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