DDM Analysis: TRI

Valuation Snapshot

Stable Growth	$75.17 - $167.72	$108.64
Multi-Stage	$101.08 - $110.84	$105.87
Blended Fair Value	$107.25
Current Price	$155.33
Upside	-30.95%
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	4.70%	-0.91%	1.99	2.00	1.78	1.70	1.71	1.58	1.89	2.20	2.15	2.07
YoY Growth	-	-	-0.51%	12.77%	4.54%	-0.31%	7.61%	-16.38%	-13.76%	2.29%	3.78%	-5.28%
Dividend Yield	-	-	1.15%	1.29%	1.32%	1.51%	1.88%	2.25%	3.08%	4.97%	4.35%	4.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,757.00
(-) Cash Dividends Paid (M)	1,009.64
(=) Cash Retained (M)	747.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	351.40	219.63	131.78
Cash Retained (M)	747.36	747.36	747.36
(-) Cash Required (M)	-351.40	-219.63	-131.78
(=) Excess Retained (M)	395.96	527.73	615.58
(/) Shares Outstanding (M)	450.73	450.73	450.73
(=) Excess Retained per Share	0.88	1.17	1.37
LTM Dividend per Share	2.24	2.24	2.24
(+) Excess Retained per Share	0.88	1.17	1.37
(=) Adjusted Dividend	3.12	3.41	3.61
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	2.21%	3.21%	4.21%
Fair Value	$75.17	$108.64	$167.72
Upside / Downside	-51.61%	-30.06%	7.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,757.00	1,813.38	1,871.57	1,931.63	1,993.61	2,057.58	2,119.31
Payout Ratio	57.46%	63.97%	70.48%	76.99%	83.49%	90.00%	92.50%
Projected Dividends (M)	1,009.64	1,160.04	1,319.05	1,487.07	1,664.52	1,851.82	1,960.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	2.21%	3.21%	4.21%
Year 1 PV (M)	1,079.20	1,089.76	1,100.32
Year 2 PV (M)	1,141.62	1,164.06	1,186.73
Year 3 PV (M)	1,197.35	1,232.83	1,269.02
Year 4 PV (M)	1,246.82	1,296.34	1,347.32
Year 5 PV (M)	1,290.46	1,354.83	1,421.75
PV of Terminal Value (M)	39,605.47	41,581.23	43,635.07
Equity Value (M)	45,560.91	47,719.06	49,960.21
Shares Outstanding (M)	450.73	450.73	450.73
Fair Value	$101.08	$105.87	$110.84
Upside / Downside	-34.92%	-31.84%	-28.64%

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

Thomson Reuters Corporation (TRI)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener