DDM Analysis: CHE-UN.TO

Valuation Snapshot

Stable Growth	$13.96 - $26.63	$19.06
Multi-Stage	$23.14 - $25.39	$24.24
Blended Fair Value	$21.65
Current Price	$13.44
Upside	61.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.17%	0.71%	0.62	0.47	0.44	0.42	0.54	0.90	0.90	0.85	0.67	0.67
YoY Growth	-	-	32.02%	5.99%	5.41%	-22.09%	-40.00%	0.00%	6.75%	25.54%	0.33%	15.75%
Dividend Yield	-	-	6.39%	5.53%	5.66%	5.25%	7.89%	18.34%	9.84%	5.49%	3.63%	3.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	111.41
(-) Cash Dividends Paid (M)	79.12
(=) Cash Retained (M)	32.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22.28	13.93	8.36
Cash Retained (M)	32.30	32.30	32.30
(-) Cash Required (M)	-22.28	-13.93	-8.36
(=) Excess Retained (M)	10.01	18.37	23.94
(/) Shares Outstanding (M)	123.14	123.14	123.14
(=) Excess Retained per Share	0.08	0.15	0.19
LTM Dividend per Share	0.64	0.64	0.64
(+) Excess Retained per Share	0.08	0.15	0.19
(=) Adjusted Dividend	0.72	0.79	0.84
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	1.12%	2.12%	3.12%
Fair Value	$13.96	$19.06	$26.63
Upside / Downside	3.91%	41.83%	98.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	111.41	113.77	116.18	118.64	121.15	123.71	127.42
Payout Ratio	71.01%	74.81%	78.61%	82.40%	86.20%	90.00%	92.50%
Projected Dividends (M)	79.12	85.11	91.32	97.76	104.43	111.34	117.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	1.12%	2.12%	3.12%
Year 1 PV (M)	79.24	80.02	80.81
Year 2 PV (M)	79.16	80.73	82.32
Year 3 PV (M)	78.89	81.26	83.67
Year 4 PV (M)	78.46	81.61	84.86
Year 5 PV (M)	77.88	81.81	85.90
PV of Terminal Value (M)	2,456.13	2,580.01	2,708.84
Equity Value (M)	2,849.77	2,985.45	3,126.39
Shares Outstanding (M)	123.14	123.14	123.14
Fair Value	$23.14	$24.24	$25.39
Upside / Downside	72.19%	80.39%	88.90%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

Chemtrade Logistics Income Fund (CHE-UN.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener