DDM Analysis: CHE-UN.TO

Valuation Snapshot

Stable Growth	$13.96 - $26.63	$19.06
Multi-Stage	$23.14 - $25.39	$24.24
Blended Fair Value	$21.65
Current Price	$13.44
Upside	61.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.17%	0.71%	0.62	0.47	0.44	0.42	0.54	0.90	0.90	0.85	0.67	0.67
YoY Growth	-	-	32.02%	5.99%	5.41%	-22.09%	-40.00%	0.00%	6.75%	25.54%	0.33%	15.75%
Dividend Yield	-	-	6.39%	5.53%	5.66%	5.25%	7.89%	18.34%	9.84%	5.49%	3.63%	3.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	111.41
(-) Cash Dividends Paid (M)	79.12
(=) Cash Retained (M)	32.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22.28	13.93	8.36
Cash Retained (M)	32.30	32.30	32.30
(-) Cash Required (M)	-22.28	-13.93	-8.36
(=) Excess Retained (M)	10.01	18.37	23.94
(/) Shares Outstanding (M)	123.14	123.14	123.14
(=) Excess Retained per Share	0.08	0.15	0.19
LTM Dividend per Share	0.64	0.64	0.64
(+) Excess Retained per Share	0.08	0.15	0.19
(=) Adjusted Dividend	0.72	0.79	0.84
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	1.12%	2.12%	3.12%
Fair Value	$13.96	$19.06	$26.63
Upside / Downside	3.91%	41.83%	98.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	111.41	113.77	116.18	118.64	121.15	123.71	127.42
Payout Ratio	71.01%	74.81%	78.61%	82.40%	86.20%	90.00%	92.50%
Projected Dividends (M)	79.12	85.11	91.32	97.76	104.43	111.34	117.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.36%	6.36%	6.36%
Growth Rate	1.12%	2.12%	3.12%
Year 1 PV (M)	79.24	80.02	80.81
Year 2 PV (M)	79.16	80.73	82.32
Year 3 PV (M)	78.89	81.26	83.67
Year 4 PV (M)	78.46	81.61	84.86
Year 5 PV (M)	77.88	81.81	85.90
PV of Terminal Value (M)	2,456.13	2,580.01	2,708.84
Equity Value (M)	2,849.77	2,985.45	3,126.39
Shares Outstanding (M)	123.14	123.14	123.14
Fair Value	$23.14	$24.24	$25.39
Upside / Downside	72.19%	80.39%	88.90%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Chemtrade Logistics Income Fund (CHE-UN.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener