DDM Analysis: SJR

Valuation Snapshot

Stable Growth	$35.23 - $99.06	$54.83
Multi-Stage	$38.18 - $41.78	$39.95
Blended Fair Value	$47.39
Current Price	$36.63
Upside	29.37%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	8.54%	5.92%	1.18	1.21	1.16	0.79	0.78	0.78	0.78	0.76	0.70	0.66
YoY Growth	-	-	-2.15%	3.95%	46.23%	1.53%	-0.25%	0.00%	2.88%	8.52%	6.02%	-0.30%
Dividend Yield	-	-	3.23%	3.26%	5.14%	2.88%	3.12%	2.73%	2.98%	2.75%	2.28%	2.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	736.00
(-) Cash Dividends Paid (M)	592.00
(=) Cash Retained (M)	144.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	147.20	92.00	55.20
Cash Retained (M)	144.00	144.00	144.00
(-) Cash Required (M)	-147.20	-92.00	-55.20
(=) Excess Retained (M)	-3.20	52.00	88.80
(/) Shares Outstanding (M)	501.00	501.00	501.00
(=) Excess Retained per Share	-0.01	0.10	0.18
LTM Dividend per Share	1.18	1.18	1.18
(+) Excess Retained per Share	-0.01	0.10	0.18
(=) Adjusted Dividend	1.18	1.29	1.36
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	3.22%	4.22%	5.22%
Fair Value	$35.23	$54.83	$99.06
Upside / Downside	-3.82%	49.68%	170.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	736.00	767.05	799.40	833.12	868.26	904.89	932.03
Payout Ratio	80.43%	82.35%	84.26%	86.17%	88.09%	90.00%	92.50%
Projected Dividends (M)	592.00	631.65	673.58	717.93	764.83	814.40	862.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	3.22%	4.22%	5.22%
Year 1 PV (M)	586.51	592.20	597.88
Year 2 PV (M)	580.77	592.07	603.49
Year 3 PV (M)	574.78	591.64	608.84
Year 4 PV (M)	568.57	590.92	613.93
Year 5 PV (M)	562.16	589.93	618.78
PV of Terminal Value (M)	16,253.25	17,055.98	17,890.12
Equity Value (M)	19,126.04	20,012.75	20,933.04
Shares Outstanding (M)	501.00	501.00	501.00
Fair Value	$38.18	$39.95	$41.78
Upside / Downside	4.22%	9.05%	14.07%

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

Shaw Communications Inc. (SJR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener