DDM Analysis: CM

Valuation Snapshot

Stable Growth	$380.05 - $1,707.40	$882.55
Multi-Stage	$213.06 - $233.02	$222.86
Blended Fair Value	$552.70
Current Price	$98.96
Upside	458.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.14%	5.95%	3.12	2.39	3.15	2.81	2.72	2.55	2.23	1.51	1.86	1.86
YoY Growth	-	-	30.34%	-23.92%	12.19%	3.03%	6.86%	14.08%	48.00%	-18.71%	0.00%	5.99%
Dividend Yield	-	-	3.41%	3.95%	5.19%	3.52%	4.99%	4.73%	4.02%	2.48%	3.35%	4.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,129.00
(-) Cash Dividends Paid (M)	3,852.00
(=) Cash Retained (M)	4,277.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,625.80	1,016.13	609.68
Cash Retained (M)	4,277.00	4,277.00	4,277.00
(-) Cash Required (M)	-1,625.80	-1,016.13	-609.68
(=) Excess Retained (M)	2,651.20	3,260.88	3,667.33
(/) Shares Outstanding (M)	944.06	944.06	944.06
(=) Excess Retained per Share	2.81	3.45	3.88
LTM Dividend per Share	4.08	4.08	4.08
(+) Excess Retained per Share	2.81	3.45	3.88
(=) Adjusted Dividend	6.89	7.53	7.96
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	5.18%	6.18%	7.18%
Fair Value	$380.05	$882.55	$1,707.40
Upside / Downside	284.04%	791.82%	1,625.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,129.00	8,631.55	9,165.17	9,731.78	10,333.42	10,972.25	11,301.42
Payout Ratio	47.39%	55.91%	64.43%	72.95%	81.48%	90.00%	92.50%
Projected Dividends (M)	3,852.00	4,825.79	5,905.26	7,099.76	8,419.38	9,875.03	10,453.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	5.18%	6.18%	7.18%
Year 1 PV (M)	4,463.91	4,506.35	4,548.79
Year 2 PV (M)	5,052.81	5,149.34	5,246.79
Year 3 PV (M)	5,619.33	5,781.13	5,946.01
Year 4 PV (M)	6,164.07	6,401.85	6,646.45
Year 5 PV (M)	6,687.64	7,011.65	7,348.10
PV of Terminal Value (M)	173,151.21	181,540.23	190,251.29
Equity Value (M)	201,138.97	210,390.56	219,987.43
Shares Outstanding (M)	944.06	944.06	944.06
Fair Value	$213.06	$222.86	$233.02
Upside / Downside	115.30%	125.20%	135.47%

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

Analysis Mode

Ticker

Industry

Sector

Canadian Imperial Bank of Commerce (CM)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener