DDM Analysis: GL

Valuation Snapshot

Stable Growth	$214.66 - $407.46	$292.49
Multi-Stage	$234.67 - $257.39	$245.82
Blended Fair Value	$269.16
Current Price	$142.97
Upside	88.26%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.88%	2.78%	1.02	1.01	0.96	0.96	0.94	0.89	0.86	0.82	0.80	0.80
YoY Growth	-	-	1.63%	4.43%	0.63%	2.37%	5.40%	3.87%	3.76%	2.84%	0.05%	2.91%
Dividend Yield	-	-	0.78%	0.88%	0.88%	0.95%	0.97%	1.23%	1.02%	0.98%	1.04%	1.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,150.35
(-) Cash Dividends Paid (M)	84.59
(=) Cash Retained (M)	1,065.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	230.07	143.79	86.28
Cash Retained (M)	1,065.76	1,065.76	1,065.76
(-) Cash Required (M)	-230.07	-143.79	-86.28
(=) Excess Retained (M)	835.69	921.97	979.49
(/) Shares Outstanding (M)	83.51	83.51	83.51
(=) Excess Retained per Share	10.01	11.04	11.73
LTM Dividend per Share	1.01	1.01	1.01
(+) Excess Retained per Share	10.01	11.04	11.73
(=) Adjusted Dividend	11.02	12.05	12.74
WACC / Discount Rate	8.06%	8.06%	8.06%
Growth Rate	2.79%	3.79%	4.79%
Fair Value	$214.66	$292.49	$407.46
Upside / Downside	50.14%	104.58%	184.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,150.35	1,193.90	1,239.10	1,286.02	1,334.70	1,385.24	1,426.79
Payout Ratio	7.35%	23.88%	40.41%	56.94%	73.47%	90.00%	92.50%
Projected Dividends (M)	84.59	285.13	500.75	732.27	980.62	1,246.71	1,319.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.06%	8.06%	8.06%
Growth Rate	2.79%	3.79%	4.79%
Year 1 PV (M)	261.32	263.86	266.40
Year 2 PV (M)	420.59	428.81	437.11
Year 3 PV (M)	563.68	580.29	597.22
Year 4 PV (M)	691.79	719.11	747.22
Year 5 PV (M)	806.05	846.03	887.58
PV of Terminal Value (M)	16,853.95	17,689.92	18,558.73
Equity Value (M)	19,597.37	20,528.01	21,494.27
Shares Outstanding (M)	83.51	83.51	83.51
Fair Value	$234.67	$245.82	$257.39
Upside / Downside	64.14%	71.94%	80.03%

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

Analysis Mode

Ticker

Industry

Sector

Globe Life Inc. (GL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener