DDM Analysis: MGA

Valuation Snapshot

Stable Growth	$42.39 - $70.54	$54.81
Multi-Stage	$81.55 - $89.61	$85.51
Blended Fair Value	$70.16
Current Price	$47.38
Upside	48.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.72%	5.48%	1.91	1.85	1.82	1.82	1.65	1.59	1.58	1.41	1.36	1.25
YoY Growth	-	-	3.26%	1.56%	0.00%	10.06%	4.01%	0.22%	12.00%	3.90%	8.76%	12.03%
Dividend Yield	-	-	5.61%	3.46%	3.39%	2.83%	1.88%	4.97%	3.14%	2.61%	3.15%	2.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,033.00
(-) Cash Dividends Paid (M)	542.00
(=) Cash Retained (M)	491.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	206.60	129.13	77.48
Cash Retained (M)	491.00	491.00	491.00
(-) Cash Required (M)	-206.60	-129.13	-77.48
(=) Excess Retained (M)	284.40	361.88	413.53
(/) Shares Outstanding (M)	282.85	282.85	282.85
(=) Excess Retained per Share	1.01	1.28	1.46
LTM Dividend per Share	1.92	1.92	1.92
(+) Excess Retained per Share	1.01	1.28	1.46
(=) Adjusted Dividend	2.92	3.20	3.38
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-0.33%	0.67%	1.67%
Fair Value	$42.39	$54.81	$70.54
Upside / Downside	-10.53%	15.68%	48.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,033.00	1,039.92	1,046.90	1,053.91	1,060.98	1,068.09	1,100.13
Payout Ratio	52.47%	59.97%	67.48%	74.99%	82.49%	90.00%	92.50%
Projected Dividends (M)	542.00	623.69	706.46	790.30	875.24	961.28	1,017.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-0.33%	0.67%	1.67%
Year 1 PV (M)	579.59	585.41	591.22
Year 2 PV (M)	610.09	622.39	634.82
Year 3 PV (M)	634.24	653.52	673.19
Year 4 PV (M)	652.74	679.33	706.73
Year 5 PV (M)	666.22	700.32	735.80
PV of Terminal Value (M)	19,924.56	20,944.34	22,005.46
Equity Value (M)	23,067.44	24,185.31	25,347.22
Shares Outstanding (M)	282.85	282.85	282.85
Fair Value	$81.55	$85.51	$89.61
Upside / Downside	72.13%	80.47%	89.14%

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

Magna International Inc. (MGA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener