DDM Analysis: GCG-A.TO

Valuation Snapshot

Stable Growth	$187.77 - $555.50	$296.56
Multi-Stage	$169.15 - $185.40	$177.13
Blended Fair Value	$236.84
Current Price	$43.25
Upside	447.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.99%	17.24%	1.47	1.31	0.96	0.77	0.69	0.64	0.55	0.46	0.40	0.36
YoY Growth	-	-	12.46%	35.96%	25.52%	10.26%	8.08%	17.05%	19.68%	14.01%	12.58%	19.35%
Dividend Yield	-	-	3.65%	2.69%	2.21%	1.92%	2.35%	3.50%	2.28%	1.88%	1.56%	1.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	181.82
(-) Cash Dividends Paid (M)	36.69
(=) Cash Retained (M)	145.13

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	36.36	22.73	13.64
Cash Retained (M)	145.13	145.13	145.13
(-) Cash Required (M)	-36.36	-22.73	-13.64
(=) Excess Retained (M)	108.77	122.40	131.49
(/) Shares Outstanding (M)	24.19	24.19	24.19
(=) Excess Retained per Share	4.50	5.06	5.44
LTM Dividend per Share	1.52	1.52	1.52
(+) Excess Retained per Share	4.50	5.06	5.44
(=) Adjusted Dividend	6.01	6.58	6.95
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	3.80%	4.80%	5.80%
Fair Value	$187.77	$296.56	$555.50
Upside / Downside	334.14%	585.69%	1,184.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	181.82	190.56	199.71	209.30	219.35	229.89	236.79
Payout Ratio	20.18%	34.14%	48.11%	62.07%	76.04%	90.00%	92.50%
Projected Dividends (M)	36.69	65.07	96.08	129.92	166.79	206.90	219.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	3.80%	4.80%	5.80%
Year 1 PV (M)	60.16	60.74	61.32
Year 2 PV (M)	82.13	83.72	85.32
Year 3 PV (M)	102.68	105.67	108.73
Year 4 PV (M)	121.87	126.64	131.54
Year 5 PV (M)	139.78	146.64	153.77
PV of Terminal Value (M)	3,585.19	3,761.24	3,944.15
Equity Value (M)	4,091.81	4,284.66	4,484.83
Shares Outstanding (M)	24.19	24.19	24.19
Fair Value	$169.15	$177.13	$185.40
Upside / Downside	291.11%	309.54%	328.67%

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

Guardian Capital Group Limited (GCG-A.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener