DDM Analysis: STN

Valuation Snapshot

Stable Growth	$662.30 - $780.30	$731.26
Multi-Stage	$464.48 - $509.78	$486.71
Blended Fair Value	$608.98
Current Price	$150.05
Upside	305.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.99%	10.82%	0.82	0.74	0.69	0.63	0.60	0.56	0.54	0.49	0.40	0.34
YoY Growth	-	-	10.72%	8.57%	8.16%	6.32%	6.25%	4.40%	10.45%	20.36%	20.29%	13.95%
Dividend Yield	-	-	0.69%	0.67%	0.87%	1.01%	1.11%	1.56%	1.67%	1.54%	1.17%	1.02%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	447.55
(-) Cash Dividends Paid (M)	99.20
(=) Cash Retained (M)	348.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	89.51	55.94	33.57
Cash Retained (M)	348.35	348.35	348.35
(-) Cash Required (M)	-89.51	-55.94	-33.57
(=) Excess Retained (M)	258.84	292.41	314.78
(/) Shares Outstanding (M)	114.07	114.07	114.07
(=) Excess Retained per Share	2.27	2.56	2.76
LTM Dividend per Share	0.87	0.87	0.87
(+) Excess Retained per Share	2.27	2.56	2.76
(=) Adjusted Dividend	3.14	3.43	3.63
WACC / Discount Rate	1.64%	1.64%	1.64%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$662.30	$731.26	$780.30
Upside / Downside	341.39%	387.34%	420.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	447.55	476.64	507.62	540.62	575.76	613.18	631.58
Payout Ratio	22.17%	35.73%	49.30%	62.87%	76.43%	90.00%	92.50%
Projected Dividends (M)	99.20	170.31	250.25	339.87	440.07	551.87	584.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.64%	1.64%	1.64%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	166.00	167.57	169.14
Year 2 PV (M)	237.72	242.25	246.82
Year 3 PV (M)	314.66	323.70	332.90
Year 4 PV (M)	397.11	412.38	428.09
Year 5 PV (M)	485.36	508.80	533.14
PV of Terminal Value (M)	51,380.71	53,862.42	56,439.11
Equity Value (M)	52,981.56	55,517.12	58,149.20
Shares Outstanding (M)	114.07	114.07	114.07
Fair Value	$464.48	$486.71	$509.78
Upside / Downside	209.55%	224.36%	239.74%

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

Stantec Inc. (STN)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener