DDM Analysis: MFC

Valuation Snapshot

Stable Growth	$30.62 - $46.85	$38.20
Multi-Stage	$66.75 - $73.42	$70.02
Blended Fair Value	$54.11
Current Price	$43.36
Upside	24.80%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.71%	13.25%	1.82	1.72	1.61	1.44	1.35	0.81	1.03	1.03	0.92	0.82
YoY Growth	-	-	6.29%	6.64%	11.48%	6.84%	67.38%	-21.81%	0.45%	11.74%	11.63%	56.81%
Dividend Yield	-	-	4.07%	5.16%	6.49%	5.41%	5.00%	4.58%	4.44%	4.34%	3.89%	4.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,905.00
(-) Cash Dividends Paid (M)	3,261.00
(=) Cash Retained (M)	2,644.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,181.00	738.13	442.88
Cash Retained (M)	2,644.00	2,644.00	2,644.00
(-) Cash Required (M)	-1,181.00	-738.13	-442.88
(=) Excess Retained (M)	1,463.00	1,905.88	2,201.13
(/) Shares Outstanding (M)	1,731.25	1,731.25	1,731.25
(=) Excess Retained per Share	0.85	1.10	1.27
LTM Dividend per Share	1.88	1.88	1.88
(+) Excess Retained per Share	0.85	1.10	1.27
(=) Adjusted Dividend	2.73	2.98	3.16
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$30.62	$38.20	$46.85
Upside / Downside	-29.39%	-11.89%	8.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,905.00	5,845.95	5,787.49	5,729.62	5,672.32	5,615.60	5,784.06
Payout Ratio	55.22%	62.18%	69.13%	76.09%	83.04%	90.00%	92.50%
Projected Dividends (M)	3,261.00	3,634.98	4,001.16	4,359.65	4,710.57	5,054.04	5,350.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.73%	6.73%	6.73%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	3,371.25	3,405.65	3,440.05
Year 2 PV (M)	3,441.62	3,512.22	3,583.53
Year 3 PV (M)	3,477.90	3,585.46	3,695.21
Year 4 PV (M)	3,485.20	3,629.65	3,778.54
Year 5 PV (M)	3,468.02	3,648.60	3,836.64
PV of Terminal Value (M)	98,323.34	103,443.27	108,774.29
Equity Value (M)	115,567.33	121,224.84	127,108.25
Shares Outstanding (M)	1,731.25	1,731.25	1,731.25
Fair Value	$66.75	$70.02	$73.42
Upside / Downside	53.95%	61.49%	69.33%

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

Manulife Financial Corporation (MFC)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener