DDM Analysis: HPS-A.TO

Valuation Snapshot

Stable Growth	$1,127.19 - $1,328.02	$1,244.55
Multi-Stage	$757.23 - $831.12	$793.49
Blended Fair Value	$1,019.02
Current Price	$125.43
Upside	712.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	28.70%	15.28%	0.97	0.55	0.38	0.34	0.34	0.28	0.24	0.24	0.24	0.24
YoY Growth	-	-	77.26%	43.72%	13.64%	0.40%	21.48%	16.64%	0.32%	0.04%	0.04%	0.25%
Dividend Yield	-	-	1.28%	0.38%	1.00%	2.68%	3.35%	4.32%	3.31%	2.58%	3.64%	3.68%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	79.59
(-) Cash Dividends Paid (M)	13.09
(=) Cash Retained (M)	66.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15.92	9.95	5.97
Cash Retained (M)	66.50	66.50	66.50
(-) Cash Required (M)	-15.92	-9.95	-5.97
(=) Excess Retained (M)	50.58	56.55	60.53
(/) Shares Outstanding (M)	11.92	11.92	11.92
(=) Excess Retained per Share	4.24	4.74	5.08
LTM Dividend per Share	1.10	1.10	1.10
(+) Excess Retained per Share	4.24	4.74	5.08
(=) Adjusted Dividend	5.34	5.84	6.18
WACC / Discount Rate	2.50%	2.50%	2.50%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,127.19	$1,244.55	$1,328.02
Upside / Downside	798.66%	892.23%	958.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	79.59	84.76	90.27	96.14	102.39	109.04	112.31
Payout Ratio	16.45%	31.16%	45.87%	60.58%	75.29%	90.00%	92.50%
Projected Dividends (M)	13.09	26.41	41.41	58.24	77.09	98.14	103.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.50%	2.50%	2.50%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	25.52	25.77	26.01
Year 2 PV (M)	38.67	39.41	40.15
Year 3 PV (M)	52.57	54.08	55.62
Year 4 PV (M)	67.24	69.83	72.49
Year 5 PV (M)	82.73	86.73	90.88
PV of Terminal Value (M)	8,758.28	9,181.31	9,620.53
Equity Value (M)	9,025.03	9,457.13	9,905.68
Shares Outstanding (M)	11.92	11.92	11.92
Fair Value	$757.23	$793.49	$831.12
Upside / Downside	503.71%	532.62%	562.62%

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

Hammond Power Solutions Inc. (HPS-A.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener