DDM Analysis: SJR

Valuation Snapshot

Stable Growth	$35.23 - $99.06	$54.83
Multi-Stage	$38.18 - $41.78	$39.95
Blended Fair Value	$47.39
Current Price	$36.63
Upside	29.37%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	8.54%	5.92%	1.18	1.21	1.16	0.79	0.78	0.78	0.78	0.76	0.70	0.66
YoY Growth	-	-	-2.15%	3.95%	46.23%	1.53%	-0.25%	0.00%	2.88%	8.52%	6.02%	-0.30%
Dividend Yield	-	-	3.23%	3.26%	5.14%	2.88%	3.12%	2.73%	2.98%	2.75%	2.28%	2.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	736.00
(-) Cash Dividends Paid (M)	592.00
(=) Cash Retained (M)	144.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	147.20	92.00	55.20
Cash Retained (M)	144.00	144.00	144.00
(-) Cash Required (M)	-147.20	-92.00	-55.20
(=) Excess Retained (M)	-3.20	52.00	88.80
(/) Shares Outstanding (M)	501.00	501.00	501.00
(=) Excess Retained per Share	-0.01	0.10	0.18
LTM Dividend per Share	1.18	1.18	1.18
(+) Excess Retained per Share	-0.01	0.10	0.18
(=) Adjusted Dividend	1.18	1.29	1.36
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	3.22%	4.22%	5.22%
Fair Value	$35.23	$54.83	$99.06
Upside / Downside	-3.82%	49.68%	170.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	736.00	767.05	799.40	833.12	868.26	904.89	932.03
Payout Ratio	80.43%	82.35%	84.26%	86.17%	88.09%	90.00%	92.50%
Projected Dividends (M)	592.00	631.65	673.58	717.93	764.83	814.40	862.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	3.22%	4.22%	5.22%
Year 1 PV (M)	586.51	592.20	597.88
Year 2 PV (M)	580.77	592.07	603.49
Year 3 PV (M)	574.78	591.64	608.84
Year 4 PV (M)	568.57	590.92	613.93
Year 5 PV (M)	562.16	589.93	618.78
PV of Terminal Value (M)	16,253.25	17,055.98	17,890.12
Equity Value (M)	19,126.04	20,012.75	20,933.04
Shares Outstanding (M)	501.00	501.00	501.00
Fair Value	$38.18	$39.95	$41.78
Upside / Downside	4.22%	9.05%	14.07%

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

Shaw Communications Inc. (SJR)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener