DDM Analysis: CTC-A.TO

Valuation Snapshot

Stable Growth	$166.39 - $285.05	$217.72
Multi-Stage	$262.32 - $287.80	$274.82
Blended Fair Value	$246.27
Current Price	$165.67
Upside	48.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.21%	9.79%	6.53	6.55	5.91	4.92	4.77	4.40	4.03	3.08	2.86	2.76
YoY Growth	-	-	-0.28%	10.74%	20.18%	3.12%	8.41%	9.09%	31.00%	7.75%	3.48%	7.64%
Dividend Yield	-	-	4.37%	4.86%	3.35%	2.61%	2.68%	5.18%	2.77%	1.85%	1.81%	2.04%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	729.90
(-) Cash Dividends Paid (M)	362.70
(=) Cash Retained (M)	367.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	145.98	91.24	54.74
Cash Retained (M)	367.20	367.20	367.20
(-) Cash Required (M)	-145.98	-91.24	-54.74
(=) Excess Retained (M)	221.22	275.96	312.46
(/) Shares Outstanding (M)	55.10	55.10	55.10
(=) Excess Retained per Share	4.01	5.01	5.67
LTM Dividend per Share	6.58	6.58	6.58
(+) Excess Retained per Share	4.01	5.01	5.67
(=) Adjusted Dividend	10.60	11.59	12.25
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	0.76%	1.76%	2.76%
Fair Value	$166.39	$217.72	$285.05
Upside / Downside	0.43%	31.42%	72.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	729.90	742.72	755.77	769.05	782.56	796.31	820.20
Payout Ratio	49.69%	57.75%	65.82%	73.88%	81.94%	90.00%	92.50%
Projected Dividends (M)	362.70	428.95	497.41	568.15	641.22	716.68	758.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	0.76%	1.76%	2.76%
Year 1 PV (M)	396.30	400.24	404.17
Year 2 PV (M)	424.58	433.05	441.60
Year 3 PV (M)	448.05	461.53	475.27
Year 4 PV (M)	467.19	486.02	505.40
Year 5 PV (M)	482.43	506.85	532.25
PV of Terminal Value (M)	12,236.23	12,855.62	13,499.84
Equity Value (M)	14,454.79	15,143.30	15,858.54
Shares Outstanding (M)	55.10	55.10	55.10
Fair Value	$262.32	$274.82	$287.80
Upside / Downside	58.34%	65.88%	73.72%

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

Canadian Tire Corporation, Limited (CTC-A.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener