DDM Analysis: RIT1.TA

Valuation Snapshot

Stable Growth	$76.01 - $300.51	$129.32
Multi-Stage	$58.60 - $64.16	$61.33
Blended Fair Value	$95.32
Current Price	$24.50
Upside	289.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.41%	8.30%	0.83	0.81	0.76	0.67	0.65	0.61	0.56	0.50	0.45	0.42
YoY Growth	-	-	2.77%	6.34%	13.01%	3.78%	6.46%	9.09%	11.04%	12.37%	5.39%	13.42%
Dividend Yield	-	-	4.64%	5.14%	4.82%	3.09%	4.18%	3.51%	3.48%	3.48%	3.70%	3.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	509.05
(-) Cash Dividends Paid (M)	166.82
(=) Cash Retained (M)	342.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	101.81	63.63	38.18
Cash Retained (M)	342.24	342.24	342.24
(-) Cash Required (M)	-101.81	-63.63	-38.18
(=) Excess Retained (M)	240.43	278.61	304.06
(/) Shares Outstanding (M)	196.34	196.34	196.34
(=) Excess Retained per Share	1.22	1.42	1.55
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	1.22	1.42	1.55
(=) Adjusted Dividend	2.07	2.27	2.40
WACC / Discount Rate	7.26%	7.26%	7.26%
Growth Rate	4.41%	5.41%	6.41%
Fair Value	$76.01	$129.32	$300.51
Upside / Downside	210.24%	427.83%	1,126.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	509.05	536.61	565.66	596.29	628.57	662.60	682.47
Payout Ratio	32.77%	44.22%	55.66%	67.11%	78.55%	90.00%	92.50%
Projected Dividends (M)	166.82	237.27	314.86	400.15	493.76	596.34	631.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.26%	7.26%	7.26%
Growth Rate	4.41%	5.41%	6.41%
Year 1 PV (M)	219.10	221.20	223.30
Year 2 PV (M)	268.49	273.66	278.88
Year 3 PV (M)	315.11	324.25	333.56
Year 4 PV (M)	359.06	373.01	387.37
Year 5 PV (M)	400.45	419.99	440.30
PV of Terminal Value (M)	9,944.27	10,429.67	10,933.85
Equity Value (M)	11,506.48	12,041.79	12,597.26
Shares Outstanding (M)	196.34	196.34	196.34
Fair Value	$58.60	$61.33	$64.16
Upside / Downside	139.20%	150.33%	161.87%

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

Reit 1 Ltd (RIT1.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener