DDM Analysis: ACO-X.TO

Valuation Snapshot

Stable Growth	$41.14 - $66.13	$52.42
Multi-Stage	$85.30 - $93.79	$89.46
Blended Fair Value	$70.94
Current Price	$50.78
Upside	39.71%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.41%	8.31%	1.96	1.91	1.88	1.82	1.78	1.65	1.54	1.33	1.16	1.01
YoY Growth	-	-	2.33%	1.90%	2.93%	2.50%	7.53%	7.51%	15.33%	14.50%	14.91%	15.15%
Dividend Yield	-	-	3.90%	5.09%	4.33%	4.25%	4.26%	4.24%	3.40%	3.22%	2.25%	2.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	439.00
(-) Cash Dividends Paid (M)	223.00
(=) Cash Retained (M)	216.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	87.80	54.88	32.93
Cash Retained (M)	216.00	216.00	216.00
(-) Cash Required (M)	-87.80	-54.88	-32.93
(=) Excess Retained (M)	128.20	161.13	183.08
(/) Shares Outstanding (M)	112.49	112.49	112.49
(=) Excess Retained per Share	1.14	1.43	1.63
LTM Dividend per Share	1.98	1.98	1.98
(+) Excess Retained per Share	1.14	1.43	1.63
(=) Adjusted Dividend	3.12	3.41	3.61
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	-1.02%	-0.02%	0.98%
Fair Value	$41.14	$52.42	$66.13
Upside / Downside	-18.99%	3.24%	30.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	439.00	438.93	438.85	438.78	438.71	438.64	451.80
Payout Ratio	50.80%	58.64%	66.48%	74.32%	82.16%	90.00%	92.50%
Projected Dividends (M)	223.00	257.38	291.74	326.10	360.44	394.77	417.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	-1.02%	-0.02%	0.98%
Year 1 PV (M)	239.26	241.68	244.09
Year 2 PV (M)	252.12	257.24	262.41
Year 3 PV (M)	261.97	269.99	278.17
Year 4 PV (M)	269.18	280.22	291.60
Year 5 PV (M)	274.06	288.19	302.89
PV of Terminal Value (M)	8,298.64	8,726.39	9,171.60
Equity Value (M)	9,595.23	10,063.71	10,550.77
Shares Outstanding (M)	112.49	112.49	112.49
Fair Value	$85.30	$89.46	$93.79
Upside / Downside	67.98%	76.18%	84.71%

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

ATCO Ltd. (ACO-X.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener