DDM Analysis: ACO-X.TO

Valuation Snapshot

Stable Growth	$41.13 - $66.11	$52.41
Multi-Stage	$85.25 - $93.74	$89.42
Blended Fair Value	$70.91
Current Price	$50.78
Upside	39.65%
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	3.41%	8.31%	1.96	1.91	1.88	1.82	1.78	1.65	1.54	1.33	1.16	1.01
YoY Growth	-	-	2.33%	1.90%	2.93%	2.50%	7.53%	7.51%	15.33%	14.50%	14.91%	15.15%
Dividend Yield	-	-	3.90%	5.09%	4.33%	4.25%	4.26%	4.24%	3.40%	3.22%	2.25%	2.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	439.00
(-) Cash Dividends Paid (M)	223.00
(=) Cash Retained (M)	216.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	87.80	54.88	32.93
Cash Retained (M)	216.00	216.00	216.00
(-) Cash Required (M)	-87.80	-54.88	-32.93
(=) Excess Retained (M)	128.20	161.13	183.08
(/) Shares Outstanding (M)	112.49	112.49	112.49
(=) Excess Retained per Share	1.14	1.43	1.63
LTM Dividend per Share	1.98	1.98	1.98
(+) Excess Retained per Share	1.14	1.43	1.63
(=) Adjusted Dividend	3.12	3.41	3.61
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	-1.02%	-0.02%	0.98%
Fair Value	$41.13	$52.41	$66.11
Upside / Downside	-19.01%	3.21%	30.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	439.00	438.93	438.85	438.78	438.71	438.64	451.80
Payout Ratio	50.80%	58.64%	66.48%	74.32%	82.16%	90.00%	92.50%
Projected Dividends (M)	223.00	257.38	291.74	326.10	360.44	394.77	417.91

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	-1.02%	-0.02%	0.98%
Year 1 PV (M)	239.26	241.67	244.09
Year 2 PV (M)	252.11	257.23	262.40
Year 3 PV (M)	261.96	269.98	278.16
Year 4 PV (M)	269.16	280.20	291.58
Year 5 PV (M)	274.04	288.17	302.87
PV of Terminal Value (M)	8,293.59	8,721.07	9,166.01
Equity Value (M)	9,590.10	10,058.32	10,545.11
Shares Outstanding (M)	112.49	112.49	112.49
Fair Value	$85.25	$89.42	$93.74
Upside / Downside	67.89%	76.08%	84.61%

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

ATCO Ltd. (ACO-X.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener