DDM Analysis: LNF.TO

Valuation Snapshot

Stable Growth	$32.20 - $55.46	$42.22
Multi-Stage	$49.48 - $54.33	$51.86
Blended Fair Value	$47.04
Current Price	$28.84
Upside	63.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.08%	5.93%	0.73	0.63	0.65	2.48	0.65	0.63	0.56	0.48	0.42	0.41
YoY Growth	-	-	15.93%	-2.67%	-73.72%	280.79%	3.05%	13.49%	15.03%	15.81%	0.65%	0.48%
Dividend Yield	-	-	3.10%	2.82%	3.76%	11.10%	2.83%	4.68%	3.84%	2.88%	2.49%	2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	173.81
(-) Cash Dividends Paid (M)	54.57
(=) Cash Retained (M)	119.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	34.76	21.73	13.04
Cash Retained (M)	119.24	119.24	119.24
(-) Cash Required (M)	-34.76	-21.73	-13.04
(=) Excess Retained (M)	84.48	97.51	106.20
(/) Shares Outstanding (M)	68.67	68.67	68.67
(=) Excess Retained per Share	1.23	1.42	1.55
LTM Dividend per Share	0.79	0.79	0.79
(+) Excess Retained per Share	1.23	1.42	1.55
(=) Adjusted Dividend	2.02	2.21	2.34
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	0.83%	1.83%	2.83%
Fair Value	$32.20	$42.22	$55.46
Upside / Downside	11.64%	46.41%	92.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	173.81	177.00	180.24	183.54	186.90	190.33	196.04
Payout Ratio	31.40%	43.12%	54.84%	66.56%	78.28%	90.00%	92.50%
Projected Dividends (M)	54.57	76.32	98.84	122.16	146.31	171.30	181.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	0.83%	1.83%	2.83%
Year 1 PV (M)	70.51	71.21	71.91
Year 2 PV (M)	84.37	86.05	87.75
Year 3 PV (M)	96.34	99.24	102.19
Year 4 PV (M)	106.60	110.90	115.32
Year 5 PV (M)	115.31	121.15	127.21
PV of Terminal Value (M)	2,924.93	3,072.87	3,226.75
Equity Value (M)	3,398.07	3,561.42	3,731.13
Shares Outstanding (M)	68.67	68.67	68.67
Fair Value	$49.48	$51.86	$54.33
Upside / Downside	71.58%	79.83%	88.40%

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

Leon's Furniture Limited (LNF.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener