DDM Analysis: FFH.TO

Valuation Snapshot

Stable Growth	$4,321.33 - $10,760.60	$6,477.98
Multi-Stage	$3,716.28 - $4,072.38	$3,891.03
Blended Fair Value	$5,184.50
Current Price	$1,805.40
Upside	187.17%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.49%	5.35%	15.67	10.58	10.79	11.75	11.90	12.00	12.22	10.25	9.83	9.33
YoY Growth	-	-	48.08%	-1.88%	-8.16%	-1.31%	-0.83%	-1.84%	19.29%	4.21%	5.41%	0.19%
Dividend Yield	-	-	1.08%	0.98%	1.62%	2.15%	2.73%	3.91%	2.66%	2.01%	2.16%	1.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,565.40
(-) Cash Dividends Paid (M)	343.60
(=) Cash Retained (M)	4,221.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	913.08	570.68	342.41
Cash Retained (M)	4,221.80	4,221.80	4,221.80
(-) Cash Required (M)	-913.08	-570.68	-342.41
(=) Excess Retained (M)	3,308.72	3,651.13	3,879.40
(/) Shares Outstanding (M)	23.17	23.17	23.17
(=) Excess Retained per Share	142.82	157.60	167.46
LTM Dividend per Share	14.83	14.83	14.83
(+) Excess Retained per Share	142.82	157.60	167.46
(=) Adjusted Dividend	157.65	172.43	182.29
WACC / Discount Rate	7.87%	7.87%	7.87%
Growth Rate	4.08%	5.08%	6.08%
Fair Value	$4,321.33	$6,477.98	$10,760.60
Upside / Downside	139.36%	258.81%	496.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,565.40	4,797.10	5,040.56	5,296.37	5,565.16	5,847.60	6,023.03
Payout Ratio	7.53%	24.02%	40.52%	57.01%	73.51%	90.00%	92.50%
Projected Dividends (M)	343.60	1,152.31	2,042.22	3,019.48	4,090.69	5,262.84	5,571.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.87%	7.87%	7.87%
Growth Rate	4.08%	5.08%	6.08%
Year 1 PV (M)	1,058.05	1,068.22	1,078.38
Year 2 PV (M)	1,721.78	1,755.03	1,788.59
Year 3 PV (M)	2,337.48	2,405.50	2,474.84
Year 4 PV (M)	2,907.70	3,021.07	3,137.73
Year 5 PV (M)	3,434.88	3,603.10	3,777.84
PV of Terminal Value (M)	74,634.08	78,289.24	82,086.22
Equity Value (M)	86,093.96	90,142.15	94,343.61
Shares Outstanding (M)	23.17	23.17	23.17
Fair Value	$3,716.28	$3,891.03	$4,072.38
Upside / Downside	105.84%	115.52%	125.57%

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

Mode

Ticker

Industry

Sector

Fairfax Financial Holdings Limited (FFH.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener