DDM Analysis: FFH.TO

Valuation Snapshot

Stable Growth	$4,321.33 - $10,760.60	$6,477.98
Multi-Stage	$3,716.28 - $4,072.38	$3,891.03
Blended Fair Value	$5,184.50
Current Price	$1,805.40
Upside	187.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.49%	5.35%	15.67	10.58	10.79	11.75	11.90	12.00	12.22	10.25	9.83	9.33
YoY Growth	-	-	48.08%	-1.88%	-8.16%	-1.31%	-0.83%	-1.84%	19.29%	4.21%	5.41%	0.19%
Dividend Yield	-	-	1.08%	0.98%	1.62%	2.15%	2.73%	3.91%	2.66%	2.01%	2.16%	1.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,565.40
(-) Cash Dividends Paid (M)	343.60
(=) Cash Retained (M)	4,221.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	913.08	570.68	342.41
Cash Retained (M)	4,221.80	4,221.80	4,221.80
(-) Cash Required (M)	-913.08	-570.68	-342.41
(=) Excess Retained (M)	3,308.72	3,651.13	3,879.40
(/) Shares Outstanding (M)	23.17	23.17	23.17
(=) Excess Retained per Share	142.82	157.60	167.46
LTM Dividend per Share	14.83	14.83	14.83
(+) Excess Retained per Share	142.82	157.60	167.46
(=) Adjusted Dividend	157.65	172.43	182.29
WACC / Discount Rate	7.87%	7.87%	7.87%
Growth Rate	4.08%	5.08%	6.08%
Fair Value	$4,321.33	$6,477.98	$10,760.60
Upside / Downside	139.36%	258.81%	496.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,565.40	4,797.10	5,040.56	5,296.37	5,565.16	5,847.60	6,023.03
Payout Ratio	7.53%	24.02%	40.52%	57.01%	73.51%	90.00%	92.50%
Projected Dividends (M)	343.60	1,152.31	2,042.22	3,019.48	4,090.69	5,262.84	5,571.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.87%	7.87%	7.87%
Growth Rate	4.08%	5.08%	6.08%
Year 1 PV (M)	1,058.05	1,068.22	1,078.38
Year 2 PV (M)	1,721.78	1,755.03	1,788.59
Year 3 PV (M)	2,337.48	2,405.50	2,474.84
Year 4 PV (M)	2,907.70	3,021.07	3,137.73
Year 5 PV (M)	3,434.88	3,603.10	3,777.84
PV of Terminal Value (M)	74,634.08	78,289.24	82,086.22
Equity Value (M)	86,093.96	90,142.15	94,343.61
Shares Outstanding (M)	23.17	23.17	23.17
Fair Value	$3,716.28	$3,891.03	$4,072.38
Upside / Downside	105.84%	115.52%	125.57%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Fairfax Financial Holdings Limited (FFH.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener