DDM Analysis: SLF

Valuation Snapshot

Stable Growth	$117.02 - $291.02	$175.36
Multi-Stage	$136.33 - $149.33	$142.71
Blended Fair Value	$159.03
Current Price	$83.56
Upside	90.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.28%	8.27%	3.43	2.48	2.92	2.50	1.87	2.30	2.14	2.02	1.88	1.61
YoY Growth	-	-	38.17%	-15.02%	17.02%	33.77%	-19.01%	7.42%	6.23%	7.54%	16.61%	3.95%
Dividend Yield	-	-	4.16%	3.40%	4.63%	3.58%	2.94%	5.11%	4.10%	3.81%	3.86%	3.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,094.00
(-) Cash Dividends Paid (M)	2,029.00
(=) Cash Retained (M)	1,065.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	618.80	386.75	232.05
Cash Retained (M)	1,065.00	1,065.00	1,065.00
(-) Cash Required (M)	-618.80	-386.75	-232.05
(=) Excess Retained (M)	446.20	678.25	832.95
(/) Shares Outstanding (M)	572.25	572.25	572.25
(=) Excess Retained per Share	0.78	1.19	1.46
LTM Dividend per Share	3.55	3.55	3.55
(+) Excess Retained per Share	0.78	1.19	1.46
(=) Adjusted Dividend	4.33	4.73	5.00
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	2.87%	3.87%	4.87%
Fair Value	$117.02	$175.36	$291.02
Upside / Downside	40.05%	109.86%	248.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,094.00	3,213.79	3,338.23	3,467.47	3,601.73	3,741.18	3,853.42
Payout Ratio	65.58%	70.46%	75.35%	80.23%	85.12%	90.00%	92.50%
Projected Dividends (M)	2,029.00	2,264.53	2,515.26	2,782.00	3,065.64	3,367.06	3,564.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	2.87%	3.87%	4.87%
Year 1 PV (M)	2,102.41	2,122.85	2,143.29
Year 2 PV (M)	2,168.01	2,210.37	2,253.13
Year 3 PV (M)	2,226.27	2,291.82	2,358.65
Year 4 PV (M)	2,277.61	2,367.47	2,459.97
Year 5 PV (M)	2,322.47	2,437.57	2,557.19
PV of Terminal Value (M)	66,917.53	70,233.86	73,680.38
Equity Value (M)	78,014.31	81,663.94	85,452.60
Shares Outstanding (M)	572.25	572.25	572.25
Fair Value	$136.33	$142.71	$149.33
Upside / Downside	63.15%	70.78%	78.71%

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

Sun Life Financial Inc. (SLF)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener