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 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

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