DDM Analysis: CMDR.TA

Valuation Snapshot

Stable Growth	$85.35 - $237.35	$132.38
Multi-Stage	$60.16 - $65.60	$62.83
Blended Fair Value	$97.61
Current Price	$86.80
Upside	12.45%
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	21.43%	17.99%	1.95	1.62	1.44	1.16	0.58	0.74	0.61	0.60	0.61	0.56
YoY Growth	-	-	20.44%	12.24%	24.42%	100.44%	-21.69%	20.83%	1.05%	-1.14%	8.38%	51.48%
Dividend Yield	-	-	2.84%	2.87%	3.94%	2.08%	1.33%	3.15%	4.10%	4.38%	4.71%	4.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	251.92
(-) Cash Dividends Paid (M)	157.11
(=) Cash Retained (M)	94.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	50.38	31.49	18.89
Cash Retained (M)	94.81	94.81	94.81
(-) Cash Required (M)	-50.38	-31.49	-18.89
(=) Excess Retained (M)	44.43	63.32	75.92
(/) Shares Outstanding (M)	71.79	71.79	71.79
(=) Excess Retained per Share	0.62	0.88	1.06
LTM Dividend per Share	2.19	2.19	2.19
(+) Excess Retained per Share	0.62	0.88	1.06
(=) Adjusted Dividend	2.81	3.07	3.25
WACC / Discount Rate	8.97%	8.97%	8.97%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$85.35	$132.38	$237.35
Upside / Downside	-1.67%	52.52%	173.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	251.92	268.30	285.74	304.31	324.09	345.15	355.51
Payout Ratio	62.36%	67.89%	73.42%	78.95%	84.47%	90.00%	92.50%
Projected Dividends (M)	157.11	182.15	209.78	240.24	273.77	310.64	328.85

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.97%	8.97%	8.97%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	165.59	167.16	168.73
Year 2 PV (M)	173.37	176.67	180.00
Year 3 PV (M)	180.48	185.66	190.94
Year 4 PV (M)	186.97	194.16	201.55
Year 5 PV (M)	192.86	202.17	211.84
PV of Terminal Value (M)	3,419.69	3,584.86	3,756.36
Equity Value (M)	4,318.94	4,510.67	4,709.42
Shares Outstanding (M)	71.79	71.79	71.79
Fair Value	$60.16	$62.83	$65.60
Upside / Downside	-30.69%	-27.61%	-24.42%

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

Computer Direct Group Ltd. (CMDR.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener