DDM Analysis: DR.TO

Valuation Snapshot

Stable Growth	$15.13 - $20.30	$17.79
Multi-Stage	$42.87 - $47.62	$45.20
Blended Fair Value	$31.50
Current Price	$11.61
Upside	171.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-24.03%	-15.28%	0.27	0.27	0.33	0.30	0.26	1.06	1.18	1.17	1.15	1.21
YoY Growth	-	-	0.53%	-19.00%	8.36%	17.16%	-75.52%	-10.76%	0.96%	1.49%	-4.97%	-13.42%
Dividend Yield	-	-	2.30%	3.43%	5.58%	3.34%	4.46%	42.54%	9.09%	10.89%	8.34%	10.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	80.45
(-) Cash Dividends Paid (M)	5.80
(=) Cash Retained (M)	74.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.09	10.06	6.03
Cash Retained (M)	74.65	74.65	74.65
(-) Cash Required (M)	-16.09	-10.06	-6.03
(=) Excess Retained (M)	58.56	64.59	68.61
(/) Shares Outstanding (M)	22.86	22.86	22.86
(=) Excess Retained per Share	2.56	2.83	3.00
LTM Dividend per Share	0.25	0.25	0.25
(+) Excess Retained per Share	2.56	2.83	3.00
(=) Adjusted Dividend	2.82	3.08	3.26
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-9.93%	-8.93%	-7.93%
Fair Value	$15.13	$17.79	$20.30
Upside / Downside	30.30%	53.25%	74.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	80.45	73.26	66.72	60.76	55.33	50.39	51.90
Payout Ratio	7.21%	23.77%	40.33%	56.89%	73.44%	90.00%	92.50%
Projected Dividends (M)	5.80	17.42	26.91	34.56	40.63	45.35	48.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-9.93%	-8.93%	-7.93%
Year 1 PV (M)	16.12	16.30	16.48
Year 2 PV (M)	23.06	23.58	24.10
Year 3 PV (M)	27.42	28.35	29.29
Year 4 PV (M)	29.85	31.20	32.59
Year 5 PV (M)	30.84	32.59	34.42
PV of Terminal Value (M)	852.72	901.12	951.70
Equity Value (M)	980.02	1,033.14	1,088.58
Shares Outstanding (M)	22.86	22.86	22.86
Fair Value	$42.87	$45.20	$47.62
Upside / Downside	269.29%	289.31%	310.20%

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

Medical Facilities Corporation (DR.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener