DDM Analysis: GLRS.TA

Valuation Snapshot

Stable Growth	$402.63 - $599.22	$496.29
Multi-Stage	$806.79 - $884.35	$844.82
Blended Fair Value	$670.56
Current Price	$488.00
Upside	37.41%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.59%	0.00%	45.15	49.11	43.56	54.65	67.32	51.48	53.07	48.31	51.28	42.77
YoY Growth	-	-	-8.06%	12.73%	-20.29%	-18.82%	30.77%	-2.99%	9.84%	-5.79%	19.91%	0.00%
Dividend Yield	-	-	8.25%	12.27%	11.90%	13.10%	15.55%	16.11%	14.64%	8.19%	8.69%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	62.58
(-) Cash Dividends Paid (M)	58.00
(=) Cash Retained (M)	4.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12.52	7.82	4.69
Cash Retained (M)	4.58	4.58	4.58
(-) Cash Required (M)	-12.52	-7.82	-4.69
(=) Excess Retained (M)	-7.94	-3.25	-0.12
(/) Shares Outstanding (M)	1.26	1.26	1.26
(=) Excess Retained per Share	-6.29	-2.57	-0.09
LTM Dividend per Share	45.94	45.94	45.94
(+) Excess Retained per Share	-6.29	-2.57	-0.09
(=) Adjusted Dividend	39.65	43.37	45.84
WACC / Discount Rate	7.65%	7.65%	7.65%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$402.63	$496.29	$599.22
Upside / Downside	-17.49%	1.70%	22.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	62.58	61.95	61.33	60.72	60.11	59.51	61.29
Payout Ratio	92.69%	92.15%	91.61%	91.07%	90.54%	90.00%	92.50%
Projected Dividends (M)	58.00	57.09	56.19	55.30	54.42	53.56	56.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.65%	7.65%	7.65%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	52.49	53.03	53.57
Year 2 PV (M)	47.51	48.48	49.47
Year 3 PV (M)	43.00	44.33	45.68
Year 4 PV (M)	38.91	40.52	42.19
Year 5 PV (M)	35.21	37.05	38.96
PV of Terminal Value (M)	801.52	843.26	886.72
Equity Value (M)	1,018.65	1,066.67	1,116.58
Shares Outstanding (M)	1.26	1.26	1.26
Fair Value	$806.79	$844.82	$884.35
Upside / Downside	65.33%	73.12%	81.22%

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

Globrands Ltd. (GLRS.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener