DDM Analysis: IAF-PI.TO

Valuation Snapshot

Stable Growth	$29.25 - $44.86	$36.54
Multi-Stage	$62.76 - $69.13	$65.88
Blended Fair Value	$51.21
Current Price	$24.99
Upside	104.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	12.59%	9.83%	1.07	0.87	0.81	0.74	0.69	0.59	0.52	0.32	0.33	0.36
YoY Growth	-	-	23.58%	6.96%	9.52%	8.25%	15.48%	15.07%	62.22%	-4.26%	-8.74%	-13.45%
Dividend Yield	-	-	4.30%	3.46%	3.28%	5.54%	3.12%	2.35%	2.07%	1.27%	1.33%	1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	916.00
(-) Cash Dividends Paid (M)	231.00
(=) Cash Retained (M)	685.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	183.20	114.50	68.70
Cash Retained (M)	685.00	685.00	685.00
(-) Cash Required (M)	-183.20	-114.50	-68.70
(=) Excess Retained (M)	501.80	570.50	616.30
(/) Shares Outstanding (M)	283.04	283.04	283.04
(=) Excess Retained per Share	1.77	2.02	2.18
LTM Dividend per Share	0.82	0.82	0.82
(+) Excess Retained per Share	1.77	2.02	2.18
(=) Adjusted Dividend	2.59	2.83	2.99
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$29.25	$36.54	$44.86
Upside / Downside	17.07%	46.21%	79.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	916.00	906.84	897.77	888.79	879.91	871.11	897.24
Payout Ratio	25.22%	38.17%	51.13%	64.09%	77.04%	90.00%	92.50%
Projected Dividends (M)	231.00	346.18	459.04	569.60	677.91	784.00	829.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.67%	6.67%	6.67%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	321.25	324.53	327.81
Year 2 PV (M)	395.30	403.41	411.60
Year 3 PV (M)	455.18	469.26	483.62
Year 4 PV (M)	502.71	523.55	545.02
Year 5 PV (M)	539.51	567.60	596.85
PV of Terminal Value (M)	15,549.47	16,359.17	17,202.25
Equity Value (M)	17,763.42	18,647.51	19,567.15
Shares Outstanding (M)	283.04	283.04	283.04
Fair Value	$62.76	$65.88	$69.13
Upside / Downside	151.14%	163.64%	176.64%

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

iA Financial Corporation Inc. (IAF-PI.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener