DDM Analysis: MRG-UN.TO

Valuation Snapshot

Stable Growth	$57.01 - $167.38	$89.84
Multi-Stage	$52.07 - $57.05	$54.52
Blended Fair Value	$72.18
Current Price	$18.26
Upside	295.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.58%	4.44%	0.65	0.65	0.64	0.64	0.64	0.57	0.53	0.51	0.42	0.42
YoY Growth	-	-	-0.52%	1.08%	0.38%	-0.36%	12.96%	8.17%	4.22%	20.72%	0.05%	-0.18%
Dividend Yield	-	-	3.73%	4.13%	3.70%	3.27%	4.13%	4.25%	2.87%	3.69%	2.83%	3.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	95.05
(-) Cash Dividends Paid (M)	26.65
(=) Cash Retained (M)	68.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19.01	11.88	7.13
Cash Retained (M)	68.41	68.41	68.41
(-) Cash Required (M)	-19.01	-11.88	-7.13
(=) Excess Retained (M)	49.40	56.52	61.28
(/) Shares Outstanding (M)	41.43	41.43	41.43
(=) Excess Retained per Share	1.19	1.36	1.48
LTM Dividend per Share	0.64	0.64	0.64
(+) Excess Retained per Share	1.19	1.36	1.48
(=) Adjusted Dividend	1.84	2.01	2.12
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	3.77%	4.77%	5.77%
Fair Value	$57.01	$89.84	$167.38
Upside / Downside	212.20%	392.03%	816.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	95.05	99.59	104.34	109.32	114.54	120.01	123.61
Payout Ratio	28.03%	40.43%	52.82%	65.21%	77.61%	90.00%	92.50%
Projected Dividends (M)	26.65	40.26	55.11	71.29	88.89	108.01	114.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	3.77%	4.77%	5.77%
Year 1 PV (M)	37.23	37.59	37.94
Year 2 PV (M)	47.12	48.03	48.96
Year 3 PV (M)	56.36	58.01	59.69
Year 4 PV (M)	64.98	67.53	70.14
Year 5 PV (M)	73.01	76.60	80.32
PV of Terminal Value (M)	1,878.46	1,970.73	2,066.59
Equity Value (M)	2,157.17	2,258.48	2,363.64
Shares Outstanding (M)	41.43	41.43	41.43
Fair Value	$52.07	$54.52	$57.05
Upside / Downside	185.16%	198.55%	212.45%

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

Analysis Mode

Ticker

Industry

Sector

Morguard North American Residential Real Estate Investment Trust (MRG-UN.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener