DDM Analysis: IMO

Valuation Snapshot

Stable Growth	$524.81 - $1,557.49	$1,459.60
Multi-Stage	$212.48 - $232.53	$222.32
Blended Fair Value	$840.96
Current Price	$90.74
Upside	826.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.43%	10.87%	2.42	2.16	1.67	1.38	1.27	1.24	1.12	1.03	0.96	0.88
YoY Growth	-	-	12.24%	29.61%	20.54%	8.78%	2.85%	10.31%	9.16%	6.50%	9.58%	1.81%
Dividend Yield	-	-	3.35%	2.29%	2.43%	2.29%	4.19%	7.80%	3.05%	3.00%	2.37%	2.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,998.19
(-) Cash Dividends Paid (M)	1,357.00
(=) Cash Retained (M)	2,641.19

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	799.64	499.77	299.86
Cash Retained (M)	2,641.19	2,641.19	2,641.19
(-) Cash Required (M)	-799.64	-499.77	-299.86
(=) Excess Retained (M)	1,841.55	2,141.41	2,341.32
(/) Shares Outstanding (M)	510.53	510.53	510.53
(=) Excess Retained per Share	3.61	4.19	4.59
LTM Dividend per Share	2.66	2.66	2.66
(+) Excess Retained per Share	3.61	4.19	4.59
(=) Adjusted Dividend	6.27	6.85	7.24
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$524.81	$1,459.60	$1,557.49
Upside / Downside	478.36%	1,508.55%	1,616.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,998.19	4,258.07	4,534.85	4,829.61	5,143.53	5,477.86	5,642.20
Payout Ratio	33.94%	45.15%	56.36%	67.58%	78.79%	90.00%	92.50%
Projected Dividends (M)	1,357.00	1,922.62	2,556.03	3,263.66	4,052.49	4,930.08	5,219.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.76%	6.76%	6.76%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,783.98	1,800.89	1,817.80
Year 2 PV (M)	2,200.69	2,242.61	2,284.92
Year 3 PV (M)	2,607.32	2,682.17	2,758.44
Year 4 PV (M)	3,004.06	3,119.58	3,238.41
Year 5 PV (M)	3,391.06	3,554.85	3,724.91
PV of Terminal Value (M)	95,487.29	100,099.36	104,887.95
Equity Value (M)	108,474.40	113,499.46	118,712.42
Shares Outstanding (M)	510.53	510.53	510.53
Fair Value	$212.48	$222.32	$232.53
Upside / Downside	134.16%	145.01%	156.26%

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

Imperial Oil Limited (IMO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener