DDM Analysis: AGO

Valuation Snapshot

Stable Growth	$55.20 - $79.39	$67.01
Multi-Stage	$115.22 - $127.05	$121.02
Blended Fair Value	$94.02
Current Price	$84.65
Upside	11.06%
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	-1.68%	-1.11%	1.35	1.33	1.27	1.31	1.37	1.47	1.41	1.39	1.37	1.43
YoY Growth	-	-	1.49%	4.69%	-3.03%	-4.35%	-6.76%	4.23%	1.43%	1.45%	-4.17%	-5.26%
Dividend Yield	-	-	1.53%	1.56%	2.53%	2.06%	3.24%	5.70%	3.15%	3.84%	3.69%	5.65%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	402.00
(-) Cash Dividends Paid (M)	69.00
(=) Cash Retained (M)	333.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80.40	50.25	30.15
Cash Retained (M)	333.00	333.00	333.00
(-) Cash Required (M)	-80.40	-50.25	-30.15
(=) Excess Retained (M)	252.60	282.75	302.85
(/) Shares Outstanding (M)	50.35	50.35	50.35
(=) Excess Retained per Share	5.02	5.62	6.01
LTM Dividend per Share	1.37	1.37	1.37
(+) Excess Retained per Share	5.02	5.62	6.01
(=) Adjusted Dividend	6.39	6.99	7.39
WACC / Discount Rate	7.47%	7.47%	7.47%
Growth Rate	-3.68%	-2.68%	-1.68%
Fair Value	$55.20	$67.01	$79.39
Upside / Downside	-34.79%	-20.84%	-6.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	402.00	391.24	380.77	370.57	360.65	351.00	361.53
Payout Ratio	17.16%	31.73%	46.30%	60.87%	75.43%	90.00%	92.50%
Projected Dividends (M)	69.00	124.15	176.29	225.55	272.05	315.90	334.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.47%	7.47%	7.47%
Growth Rate	-3.68%	-2.68%	-1.68%
Year 1 PV (M)	114.33	115.52	116.70
Year 2 PV (M)	149.51	152.64	155.79
Year 3 PV (M)	176.17	181.72	187.37
Year 4 PV (M)	195.69	203.94	212.46
Year 5 PV (M)	209.26	220.35	231.91
PV of Terminal Value (M)	4,956.55	5,219.23	5,492.94
Equity Value (M)	5,801.52	6,093.40	6,397.17
Shares Outstanding (M)	50.35	50.35	50.35
Fair Value	$115.22	$121.02	$127.05
Upside / Downside	36.12%	42.97%	50.09%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Assured Guaranty Ltd. (AGO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener