DDM Analysis: GLRS.TA

Valuation Snapshot

Stable Growth	$402.63 - $599.22	$496.29
Multi-Stage	$806.79 - $884.35	$844.82
Blended Fair Value	$670.56
Current Price	$488.00
Upside	37.41%
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	-2.59%	0.00%	45.15	49.11	43.56	54.65	67.32	51.48	53.07	48.31	51.28	42.77
YoY Growth	-	-	-8.06%	12.73%	-20.29%	-18.82%	30.77%	-2.99%	9.84%	-5.79%	19.91%	0.00%
Dividend Yield	-	-	8.25%	12.27%	11.90%	13.10%	15.55%	16.11%	14.64%	8.19%	8.69%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	62.58
(-) Cash Dividends Paid (M)	58.00
(=) Cash Retained (M)	4.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12.52	7.82	4.69
Cash Retained (M)	4.58	4.58	4.58
(-) Cash Required (M)	-12.52	-7.82	-4.69
(=) Excess Retained (M)	-7.94	-3.25	-0.12
(/) Shares Outstanding (M)	1.26	1.26	1.26
(=) Excess Retained per Share	-6.29	-2.57	-0.09
LTM Dividend per Share	45.94	45.94	45.94
(+) Excess Retained per Share	-6.29	-2.57	-0.09
(=) Adjusted Dividend	39.65	43.37	45.84
WACC / Discount Rate	7.65%	7.65%	7.65%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$402.63	$496.29	$599.22
Upside / Downside	-17.49%	1.70%	22.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	62.58	61.95	61.33	60.72	60.11	59.51	61.29
Payout Ratio	92.69%	92.15%	91.61%	91.07%	90.54%	90.00%	92.50%
Projected Dividends (M)	58.00	57.09	56.19	55.30	54.42	53.56	56.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.65%	7.65%	7.65%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	52.49	53.03	53.57
Year 2 PV (M)	47.51	48.48	49.47
Year 3 PV (M)	43.00	44.33	45.68
Year 4 PV (M)	38.91	40.52	42.19
Year 5 PV (M)	35.21	37.05	38.96
PV of Terminal Value (M)	801.52	843.26	886.72
Equity Value (M)	1,018.65	1,066.67	1,116.58
Shares Outstanding (M)	1.26	1.26	1.26
Fair Value	$806.79	$844.82	$884.35
Upside / Downside	65.33%	73.12%	81.22%

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

Globrands Ltd. (GLRS.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener