DDM Analysis: CGI.L

Valuation Snapshot

Stable Growth	$205.02 - $344.52	$266.15
Multi-Stage	$225.07 - $246.59	$235.63
Blended Fair Value	$250.89
Current Price	$38.94
Upside	544.30%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.56%	2.85%	1.00	0.96	0.92	0.88	0.84	0.80	0.76	0.76	0.76	0.76
YoY Growth	-	-	4.17%	4.33%	4.55%	4.77%	5.00%	5.26%	0.00%	-0.01%	0.00%	0.66%
Dividend Yield	-	-	2.46%	2.76%	2.74%	1.99%	2.41%	3.10%	3.57%	3.20%	3.97%	4.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	348.90
(-) Cash Dividends Paid (M)	42.14
(=) Cash Retained (M)	306.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	69.78	43.61	26.17
Cash Retained (M)	306.76	306.76	306.76
(-) Cash Required (M)	-69.78	-43.61	-26.17
(=) Excess Retained (M)	236.98	263.15	280.59
(/) Shares Outstanding (M)	20.84	20.84	20.84
(=) Excess Retained per Share	11.37	12.63	13.46
LTM Dividend per Share	2.02	2.02	2.02
(+) Excess Retained per Share	11.37	12.63	13.46
(=) Adjusted Dividend	13.39	14.65	15.49
WACC / Discount Rate	9.26%	9.26%	9.26%
Growth Rate	2.56%	3.56%	4.56%
Fair Value	$205.02	$266.15	$344.52
Upside / Downside	426.51%	583.50%	784.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	348.90	361.34	374.22	387.56	401.38	415.68	428.16
Payout Ratio	12.08%	27.66%	43.25%	58.83%	74.42%	90.00%	92.50%
Projected Dividends (M)	42.14	99.96	161.84	228.01	298.69	374.12	396.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.26%	9.26%	9.26%
Growth Rate	2.56%	3.56%	4.56%
Year 1 PV (M)	90.60	91.48	92.36
Year 2 PV (M)	132.95	135.56	138.19
Year 3 PV (M)	169.77	174.78	179.90
Year 4 PV (M)	201.57	209.55	217.76
Year 5 PV (M)	228.84	240.22	252.04
PV of Terminal Value (M)	3,866.80	4,059.01	4,258.80
Equity Value (M)	4,690.53	4,910.60	5,139.05
Shares Outstanding (M)	20.84	20.84	20.84
Fair Value	$225.07	$235.63	$246.59
Upside / Downside	477.98%	505.10%	533.25%

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

Canadian General Investments, Limited (CGI.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener