DDM Analysis: GCG-A.TO

Valuation Snapshot

Stable Growth	$187.77 - $555.50	$296.56
Multi-Stage	$169.15 - $185.40	$177.13
Blended Fair Value	$236.84
Current Price	$43.25
Upside	447.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.99%	17.24%	1.47	1.31	0.96	0.77	0.69	0.64	0.55	0.46	0.40	0.36
YoY Growth	-	-	12.46%	35.96%	25.52%	10.26%	8.08%	17.05%	19.68%	14.01%	12.58%	19.35%
Dividend Yield	-	-	3.65%	2.69%	2.21%	1.92%	2.35%	3.50%	2.28%	1.88%	1.56%	1.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	181.82
(-) Cash Dividends Paid (M)	36.69
(=) Cash Retained (M)	145.13

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	36.36	22.73	13.64
Cash Retained (M)	145.13	145.13	145.13
(-) Cash Required (M)	-36.36	-22.73	-13.64
(=) Excess Retained (M)	108.77	122.40	131.49
(/) Shares Outstanding (M)	24.19	24.19	24.19
(=) Excess Retained per Share	4.50	5.06	5.44
LTM Dividend per Share	1.52	1.52	1.52
(+) Excess Retained per Share	4.50	5.06	5.44
(=) Adjusted Dividend	6.01	6.58	6.95
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	3.80%	4.80%	5.80%
Fair Value	$187.77	$296.56	$555.50
Upside / Downside	334.14%	585.69%	1,184.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	181.82	190.56	199.71	209.30	219.35	229.89	236.79
Payout Ratio	20.18%	34.14%	48.11%	62.07%	76.04%	90.00%	92.50%
Projected Dividends (M)	36.69	65.07	96.08	129.92	166.79	206.90	219.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	3.80%	4.80%	5.80%
Year 1 PV (M)	60.16	60.74	61.32
Year 2 PV (M)	82.13	83.72	85.32
Year 3 PV (M)	102.68	105.67	108.73
Year 4 PV (M)	121.87	126.64	131.54
Year 5 PV (M)	139.78	146.64	153.77
PV of Terminal Value (M)	3,585.19	3,761.24	3,944.15
Equity Value (M)	4,091.81	4,284.66	4,484.83
Shares Outstanding (M)	24.19	24.19	24.19
Fair Value	$169.15	$177.13	$185.40
Upside / Downside	291.11%	309.54%	328.67%

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

Guardian Capital Group Limited (GCG-A.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener