DDM Analysis: RY

Valuation Snapshot

Stable Growth	$764.80 - $2,867.39	$2,272.99
Multi-Stage	$360.51 - $394.27	$377.08
Blended Fair Value	$1,325.04
Current Price	$205.12
Upside	545.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	6.80%	6.79%	6.23	4.70	3.93	4.93	4.55	4.48	4.27	3.99	3.76	3.54
YoY Growth	-	-	32.59%	19.61%	-20.27%	8.41%	1.37%	5.11%	6.83%	6.23%	6.24%	9.49%
Dividend Yield	-	-	3.04%	2.65%	3.00%	3.62%	3.14%	4.30%	4.08%	3.99%	3.56%	3.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,362.00
(-) Cash Dividends Paid (M)	8,800.00
(=) Cash Retained (M)	11,562.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,072.40	2,545.25	1,527.15
Cash Retained (M)	11,562.00	11,562.00	11,562.00
(-) Cash Required (M)	-4,072.40	-2,545.25	-1,527.15
(=) Excess Retained (M)	7,489.60	9,016.75	10,034.85
(/) Shares Outstanding (M)	1,412.26	1,412.26	1,412.26
(=) Excess Retained per Share	5.30	6.38	7.11
LTM Dividend per Share	6.23	6.23	6.23
(+) Excess Retained per Share	5.30	6.38	7.11
(=) Adjusted Dividend	11.53	12.62	13.34
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$764.80	$2,272.99	$2,867.39
Upside / Downside	272.86%	1,008.13%	1,297.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,362.00	21,685.53	23,095.09	24,596.27	26,195.03	27,897.70	28,734.64
Payout Ratio	43.22%	52.57%	61.93%	71.29%	80.64%	90.00%	92.50%
Projected Dividends (M)	8,800.00	11,401.00	14,302.94	17,533.97	21,124.60	25,107.93	26,579.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,546.11	10,646.07	10,746.03
Year 2 PV (M)	12,238.39	12,471.49	12,706.80
Year 3 PV (M)	13,878.05	14,276.44	14,682.38
Year 4 PV (M)	15,466.29	16,061.08	16,672.87
Year 5 PV (M)	17,004.28	17,825.59	18,678.34
PV of Terminal Value (M)	440,001.11	461,253.32	483,318.92
Equity Value (M)	509,134.23	532,534.01	556,805.34
Shares Outstanding (M)	1,412.26	1,412.26	1,412.26
Fair Value	$360.51	$377.08	$394.27
Upside / Downside	75.76%	83.83%	92.21%

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

Royal Bank of Canada (RY)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener