DDM Analysis: LNF.TO

Valuation Snapshot

Stable Growth	$32.20 - $55.46	$42.22
Multi-Stage	$49.48 - $54.33	$51.86
Blended Fair Value	$47.04
Current Price	$28.84
Upside	63.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.08%	5.93%	0.73	0.63	0.65	2.48	0.65	0.63	0.56	0.48	0.42	0.41
YoY Growth	-	-	15.93%	-2.67%	-73.72%	280.79%	3.05%	13.49%	15.03%	15.81%	0.65%	0.48%
Dividend Yield	-	-	3.10%	2.82%	3.76%	11.10%	2.83%	4.68%	3.84%	2.88%	2.49%	2.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	173.81
(-) Cash Dividends Paid (M)	54.57
(=) Cash Retained (M)	119.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	34.76	21.73	13.04
Cash Retained (M)	119.24	119.24	119.24
(-) Cash Required (M)	-34.76	-21.73	-13.04
(=) Excess Retained (M)	84.48	97.51	106.20
(/) Shares Outstanding (M)	68.67	68.67	68.67
(=) Excess Retained per Share	1.23	1.42	1.55
LTM Dividend per Share	0.79	0.79	0.79
(+) Excess Retained per Share	1.23	1.42	1.55
(=) Adjusted Dividend	2.02	2.21	2.34
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	0.83%	1.83%	2.83%
Fair Value	$32.20	$42.22	$55.46
Upside / Downside	11.64%	46.41%	92.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	173.81	177.00	180.24	183.54	186.90	190.33	196.04
Payout Ratio	31.40%	43.12%	54.84%	66.56%	78.28%	90.00%	92.50%
Projected Dividends (M)	54.57	76.32	98.84	122.16	146.31	171.30	181.34

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	0.83%	1.83%	2.83%
Year 1 PV (M)	70.51	71.21	71.91
Year 2 PV (M)	84.37	86.05	87.75
Year 3 PV (M)	96.34	99.24	102.19
Year 4 PV (M)	106.60	110.90	115.32
Year 5 PV (M)	115.31	121.15	127.21
PV of Terminal Value (M)	2,924.93	3,072.87	3,226.75
Equity Value (M)	3,398.07	3,561.42	3,731.13
Shares Outstanding (M)	68.67	68.67	68.67
Fair Value	$49.48	$51.86	$54.33
Upside / Downside	71.58%	79.83%	88.40%

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

Leon's Furniture Limited (LNF.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener