DDM Analysis: IFT.AX

Valuation Snapshot

Stable Growth	$5.93 - $9.11	$7.41
Multi-Stage	$13.48 - $14.84	$14.15
Blended Fair Value	$10.78
Current Price	$10.26
Upside	5.05%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-1.74%	-1.64%	0.22	0.24	0.30	0.22	0.21	0.24	0.24	0.19	0.19	0.21
YoY Growth	-	-	-9.37%	-19.33%	36.92%	3.01%	-11.17%	-3.20%	30.39%	1.05%	-13.77%	-15.90%
Dividend Yield	-	-	2.11%	2.20%	3.19%	2.68%	2.98%	5.82%	5.71%	6.16%	6.54%	6.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	568.10
(-) Cash Dividends Paid (M)	271.90
(=) Cash Retained (M)	296.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	113.62	71.01	42.61
Cash Retained (M)	296.20	296.20	296.20
(-) Cash Required (M)	-113.62	-71.01	-42.61
(=) Excess Retained (M)	182.58	225.19	253.59
(/) Shares Outstanding (M)	872.10	872.10	872.10
(=) Excess Retained per Share	0.21	0.26	0.29
LTM Dividend per Share	0.31	0.31	0.31
(+) Excess Retained per Share	0.21	0.26	0.29
(=) Adjusted Dividend	0.52	0.57	0.60
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-2.12%	-1.12%	-0.12%
Fair Value	$5.93	$7.41	$9.11
Upside / Downside	-42.25%	-27.80%	-11.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	568.10	561.76	555.50	549.30	543.17	537.11	553.23
Payout Ratio	47.86%	56.29%	64.72%	73.14%	81.57%	90.00%	92.50%
Projected Dividends (M)	271.90	316.21	359.50	401.78	443.08	483.40	511.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-2.12%	-1.12%	-0.12%
Year 1 PV (M)	293.93	296.93	299.93
Year 2 PV (M)	310.62	316.99	323.44
Year 3 PV (M)	322.69	332.68	342.87
Year 4 PV (M)	330.77	344.50	358.65
Year 5 PV (M)	335.45	352.93	371.14
PV of Terminal Value (M)	10,164.82	10,694.76	11,246.58
Equity Value (M)	11,758.27	12,338.80	12,942.62
Shares Outstanding (M)	872.10	872.10	872.10
Fair Value	$13.48	$14.15	$14.84
Upside / Downside	31.41%	37.90%	44.65%

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

Infratil Limited (IFT.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener