DDM Analysis: RCI

Valuation Snapshot

Stable Growth	$268.18 - $662.18	$400.94
Multi-Stage	$302.46 - $332.03	$316.97
Blended Fair Value	$358.95
Current Price	$47.98
Upside	648.13%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-6.17%	-2.27%	1.37	1.77	1.87	1.87	1.87	1.88	1.83	1.83	1.83	1.81
YoY Growth	-	-	-23.02%	-4.95%	0.00%	-0.10%	-0.49%	2.83%	0.00%	0.00%	1.13%	5.05%
Dividend Yield	-	-	3.55%	3.22%	2.98%	2.63%	3.23%	3.22%	2.55%	3.17%	3.10%	3.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,749.00
(-) Cash Dividends Paid (M)	747.86
(=) Cash Retained (M)	6,001.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,349.80	843.63	506.18
Cash Retained (M)	6,001.14	6,001.14	6,001.14
(-) Cash Required (M)	-1,349.80	-843.63	-506.18
(=) Excess Retained (M)	4,651.34	5,157.52	5,494.97
(/) Shares Outstanding (M)	541.01	541.01	541.01
(=) Excess Retained per Share	8.60	9.53	10.16
LTM Dividend per Share	1.38	1.38	1.38
(+) Excess Retained per Share	8.60	9.53	10.16
(=) Adjusted Dividend	9.98	10.92	11.54
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	2.83%	3.83%	4.83%
Fair Value	$268.18	$400.94	$662.18
Upside / Downside	458.93%	735.64%	1,280.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,749.00	7,007.80	7,276.52	7,555.55	7,845.28	8,146.12	8,390.51
Payout Ratio	11.08%	26.86%	42.65%	58.43%	74.22%	90.00%	92.50%
Projected Dividends (M)	747.86	1,882.63	3,103.34	4,414.89	5,822.47	7,331.51	7,761.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	2.83%	3.83%	4.83%
Year 1 PV (M)	1,748.06	1,765.06	1,782.05
Year 2 PV (M)	2,675.52	2,727.81	2,780.60
Year 3 PV (M)	3,534.18	3,638.29	3,744.42
Year 4 PV (M)	4,327.78	4,498.59	4,674.41
Year 5 PV (M)	5,059.89	5,310.74	5,571.44
PV of Terminal Value (M)	146,291.38	153,544.02	161,081.49
Equity Value (M)	163,636.81	171,484.50	179,634.42
Shares Outstanding (M)	541.01	541.01	541.01
Fair Value	$302.46	$316.97	$332.03
Upside / Downside	530.39%	560.63%	592.02%

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

Rogers Communications Inc. (RCI)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener