DDM Analysis: ONEX.TO

Valuation Snapshot

Stable Growth	$21.56 - $28.37	$25.12
Multi-Stage	$53.10 - $59.06	$56.02
Blended Fair Value	$40.57
Current Price	$82.34
Upside	-50.73%
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	-3.86%	3.07%	0.32	0.34	0.36	0.39	0.41	0.39	0.35	0.31	0.28	0.27
YoY Growth	-	-	-4.17%	-7.69%	-7.14%	-3.45%	3.57%	12.00%	13.64%	10.00%	5.26%	11.76%
Dividend Yield	-	-	0.48%	0.45%	0.78%	0.58%	0.65%	1.07%	0.61%	0.43%	0.39%	0.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	434.00
(-) Cash Dividends Paid (M)	21.00
(=) Cash Retained (M)	413.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	86.80	54.25	32.55
Cash Retained (M)	413.00	413.00	413.00
(-) Cash Required (M)	-86.80	-54.25	-32.55
(=) Excess Retained (M)	326.20	358.75	380.45
(/) Shares Outstanding (M)	71.50	71.50	71.50
(=) Excess Retained per Share	4.56	5.02	5.32
LTM Dividend per Share	0.29	0.29	0.29
(+) Excess Retained per Share	4.56	5.02	5.32
(=) Adjusted Dividend	4.86	5.31	5.61
WACC / Discount Rate	7.69%	7.69%	7.69%
Growth Rate	-12.10%	-11.10%	-10.10%
Fair Value	$21.56	$25.12	$28.37
Upside / Downside	-73.81%	-69.49%	-65.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	434.00	385.81	342.98	304.89	271.04	240.95	248.18
Payout Ratio	4.84%	21.87%	38.90%	55.94%	72.97%	90.00%	92.50%
Projected Dividends (M)	21.00	84.38	133.43	170.54	197.77	216.85	229.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.69%	7.69%	7.69%
Growth Rate	-12.10%	-11.10%	-10.10%
Year 1 PV (M)	77.47	78.35	79.24
Year 2 PV (M)	112.48	115.05	117.65
Year 3 PV (M)	132.00	136.55	141.21
Year 4 PV (M)	140.54	147.04	153.77
Year 5 PV (M)	141.48	149.72	158.33
PV of Terminal Value (M)	3,192.73	3,378.53	3,572.88
Equity Value (M)	3,796.70	4,005.25	4,223.08
Shares Outstanding (M)	71.50	71.50	71.50
Fair Value	$53.10	$56.02	$59.06
Upside / Downside	-35.51%	-31.97%	-28.27%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 23 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HUBB	Hubbell Incorporated	1.14%	$5.26	32.54%
MATX	Matson, Inc.	1.14%	$1.42	10.47%
SNX	TD SYNNEX Corporation	1.14%	$1.74	18.66%
ARMK	Aramark	1.13%	$0.42	33.95%
CVLG	Covenant Logistics Group, Inc.	1.13%	$0.25	21.30%
EQT	EQT Corporation	1.13%	$0.61	21.38%
WHD	Cactus, Inc.	1.13%	$0.53	21.20%
CFBK	CF Bankshares Inc.	1.12%	$0.28	10.89%
LII	Lennox International Inc.	1.12%	$5.59	23.57%
ROL	Rollins, Inc.	1.12%	$0.66	61.92%
FELE	Franklin Electric Co., Inc.	1.11%	$1.07	34.36%
GOLF	Acushnet Holdings Corp.	1.11%	$0.91	24.93%
KOP	Koppers Holdings Inc.	1.11%	$0.30	37.27%
MWA	Mueller Water Products, Inc.	1.11%	$0.27	21.86%
RSG	Republic Services, Inc.	1.11%	$2.33	34.47%
0HOU.L	BorgWarner Inc.	1.10%	$0.50	80.60%
0K3H.L	Motorola Solutions, Inc.	1.10%	$4.20	33.55%
FBK	FB Financial Corporation	1.10%	$0.62	32.29%
AGCO	AGCO Corporation	1.09%	$1.16	23.05%
VRE	Veris Residential, Inc.	1.09%	$0.16	26.28%
ALSN	Allison Transmission Holdings, Inc.	1.08%	$1.07	12.88%
CSV	Carriage Services, Inc.	1.08%	$0.45	14.21%
LFUS	Littelfuse, Inc.	1.08%	$2.83	59.57%
OSBC	Old Second Bancorp, Inc.	1.08%	$0.21	15.92%
TPX	Tempur Sealy International, Inc.	1.08%	$0.62	42.01%
WSC	WillScot Holdings Corporation	1.08%	$0.21	17.16%
BVH	Bluegreen Vacations Holding Corporation	1.07%	$0.80	18.69%
HNNAZ	Hennessy Advisors, Inc. 4.875% Notes due 2026	1.07%	$0.27	21.11%
HTB	HomeTrust Bancshares, Inc.	1.07%	$0.46	12.57%
ZBH	Zimmer Biomet Holdings, Inc.	1.07%	$0.96	23.70%
DOV	Dover Corporation	1.05%	$2.06	12.63%
NDAQ	Nasdaq, Inc.	1.05%	$1.01	36.06%
0H9N.L	Aecom	1.04%	$1.00	23.78%
BODY	The Beachbody Company, Inc.	1.04%	$0.10	1.61%
LYTS	LSI Industries Inc.	1.04%	$0.19	24.09%
UNTY	Unity Bancorp, Inc.	1.04%	$0.53	10.03%
CTVA	Corteva, Inc.	1.03%	$0.70	29.41%
TJX	The TJX Companies, Inc.	1.03%	$1.59	35.03%
ABCB	Ameris Bancorp	1.02%	$0.76	13.03%
CRAI	CRA International, Inc.	1.02%	$2.05	23.94%
CTA-PB	E. I. du Pont de Nemours and Company	1.02%	$0.70	29.41%
FNWD	Finward Bancorp	1.02%	$0.36	33.06%
HSII	Heidrick & Struggles International, Inc.	1.02%	$0.60	34.74%
LNG	Cheniere Energy, Inc.	1.02%	$2.02	11.09%
0HTG.L	Cardinal Health, Inc.	1.01%	$2.07	31.03%
0I4X.L	Crown Holdings, Inc.	1.01%	$1.03	12.58%
CMC	Commercial Metals Company	1.01%	$0.72	96.19%
TR	Tootsie Roll Industries, Inc.	1.01%	$0.36	27.67%
KNX	Knight-Swift Transportation Holdings Inc.	1.00%	$0.52	59.68%
PNFP	Pinnacle Financial Partners, Inc.	1.00%	$0.96	11.84%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Onex Corporation (ONEX.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener