DDM Analysis: MDC

Valuation Snapshot

Stable Growth	$3.51 - $4.61	$4.09
Multi-Stage	$6.87 - $7.56	$7.21
Blended Fair Value	$5.65
Current Price	$62.98
Upside	-91.03%
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	11.12%	9.76%	1.62	2.03	1.86	1.55	1.16	0.96	0.89	0.68	0.64	0.64
YoY Growth	-	-	-20.20%	9.00%	20.15%	33.17%	21.73%	7.97%	30.49%	5.72%	0.45%	0.10%
Dividend Yield	-	-	2.57%	3.22%	4.79%	4.10%	1.96%	4.45%	3.29%	2.63%	2.49%	2.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	73.79
(-) Cash Dividends Paid (M)	41.28
(=) Cash Retained (M)	32.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	14.76	9.22	5.53
Cash Retained (M)	32.51	32.51	32.51
(-) Cash Required (M)	-14.76	-9.22	-5.53
(=) Excess Retained (M)	17.75	23.29	26.98
(/) Shares Outstanding (M)	76.46	76.46	76.46
(=) Excess Retained per Share	0.23	0.30	0.35
LTM Dividend per Share	0.54	0.54	0.54
(+) Excess Retained per Share	0.23	0.30	0.35
(=) Adjusted Dividend	0.77	0.84	0.89
WACC / Discount Rate	10.04%	10.04%	10.04%
Growth Rate	-9.80%	-8.80%	-7.80%
Fair Value	$3.51	$4.09	$4.61
Upside / Downside	-94.43%	-93.51%	-92.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	73.79	67.29	61.37	55.97	51.05	46.56	47.95
Payout Ratio	55.94%	62.75%	69.56%	76.38%	83.19%	90.00%	92.50%
Projected Dividends (M)	41.28	42.23	42.69	42.75	42.47	41.90	44.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.04%	10.04%	10.04%
Growth Rate	-9.80%	-8.80%	-7.80%
Year 1 PV (M)	37.95	38.38	38.80
Year 2 PV (M)	34.49	35.26	36.04
Year 3 PV (M)	31.04	32.08	33.15
Year 4 PV (M)	27.71	28.96	30.25
Year 5 PV (M)	24.58	25.97	27.43
PV of Terminal Value (M)	369.57	390.51	412.40
Equity Value (M)	525.34	551.17	578.06
Shares Outstanding (M)	76.46	76.46	76.46
Fair Value	$6.87	$7.21	$7.56
Upside / Downside	-89.09%	-88.55%	-88.00%

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

M.D.C. Holdings, Inc. (MDC)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener