DDM Analysis: DR.TO

Valuation Snapshot

Stable Growth	$15.13 - $20.30	$17.79
Multi-Stage	$42.87 - $47.62	$45.20
Blended Fair Value	$31.50
Current Price	$11.61
Upside	171.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-24.03%	-15.28%	0.27	0.27	0.33	0.30	0.26	1.06	1.18	1.17	1.15	1.21
YoY Growth	-	-	0.53%	-19.00%	8.36%	17.16%	-75.52%	-10.76%	0.96%	1.49%	-4.97%	-13.42%
Dividend Yield	-	-	2.30%	3.43%	5.58%	3.34%	4.46%	42.54%	9.09%	10.89%	8.34%	10.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	80.45
(-) Cash Dividends Paid (M)	5.80
(=) Cash Retained (M)	74.65

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.09	10.06	6.03
Cash Retained (M)	74.65	74.65	74.65
(-) Cash Required (M)	-16.09	-10.06	-6.03
(=) Excess Retained (M)	58.56	64.59	68.61
(/) Shares Outstanding (M)	22.86	22.86	22.86
(=) Excess Retained per Share	2.56	2.83	3.00
LTM Dividend per Share	0.25	0.25	0.25
(+) Excess Retained per Share	2.56	2.83	3.00
(=) Adjusted Dividend	2.82	3.08	3.26
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-9.93%	-8.93%	-7.93%
Fair Value	$15.13	$17.79	$20.30
Upside / Downside	30.30%	53.25%	74.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	80.45	73.26	66.72	60.76	55.33	50.39	51.90
Payout Ratio	7.21%	23.77%	40.33%	56.89%	73.44%	90.00%	92.50%
Projected Dividends (M)	5.80	17.42	26.91	34.56	40.63	45.35	48.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.83%	6.83%	6.83%
Growth Rate	-9.93%	-8.93%	-7.93%
Year 1 PV (M)	16.12	16.30	16.48
Year 2 PV (M)	23.06	23.58	24.10
Year 3 PV (M)	27.42	28.35	29.29
Year 4 PV (M)	29.85	31.20	32.59
Year 5 PV (M)	30.84	32.59	34.42
PV of Terminal Value (M)	852.72	901.12	951.70
Equity Value (M)	980.02	1,033.14	1,088.58
Shares Outstanding (M)	22.86	22.86	22.86
Fair Value	$42.87	$45.20	$47.62
Upside / Downside	269.29%	289.31%	310.20%

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

Mode

Ticker

Industry

Sector

Medical Facilities Corporation (DR.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener