DDM Analysis: ADW-A.TO

Valuation Snapshot

Stable Growth	$4.81 - $8.41	$6.34
Multi-Stage	$9.22 - $10.13	$9.66
Blended Fair Value	$8.00
Current Price	$5.26
Upside	52.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.57%	6.08%	0.24	0.24	0.24	0.23	0.21	0.21	0.20	0.17	0.15	0.14
YoY Growth	-	-	0.25%	0.26%	1.53%	11.34%	-0.11%	7.01%	16.55%	10.97%	7.67%	6.64%
Dividend Yield	-	-	4.54%	6.06%	5.79%	4.00%	2.21%	2.39%	1.42%	0.99%	1.39%	1.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16.04
(-) Cash Dividends Paid (M)	10.41
(=) Cash Retained (M)	5.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3.21	2.01	1.20
Cash Retained (M)	5.64	5.64	5.64
(-) Cash Required (M)	-3.21	-2.01	-1.20
(=) Excess Retained (M)	2.43	3.63	4.43
(/) Shares Outstanding (M)	43.61	43.61	43.61
(=) Excess Retained per Share	0.06	0.08	0.10
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	0.06	0.08	0.10
(=) Adjusted Dividend	0.29	0.32	0.34
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	0.13%	1.13%	2.13%
Fair Value	$4.81	$6.34	$8.41
Upside / Downside	-8.63%	20.60%	59.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16.04	16.22	16.41	16.59	16.78	16.97	17.48
Payout Ratio	64.87%	69.90%	74.92%	79.95%	84.97%	90.00%	92.50%
Projected Dividends (M)	10.41	11.34	12.29	13.26	14.26	15.27	16.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.26%	6.26%	6.26%
Growth Rate	0.13%	1.13%	2.13%
Year 1 PV (M)	10.57	10.67	10.78
Year 2 PV (M)	10.67	10.89	11.10
Year 3 PV (M)	10.73	11.06	11.39
Year 4 PV (M)	10.75	11.18	11.63
Year 5 PV (M)	10.73	11.27	11.84
PV of Terminal Value (M)	348.62	366.38	384.85
Equity Value (M)	402.06	421.45	441.60
Shares Outstanding (M)	43.61	43.61	43.61
Fair Value	$9.22	$9.66	$10.13
Upside / Downside	75.27%	83.72%	92.51%

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

Andrew Peller Limited (ADW-A.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener