DDM Analysis: ONEX.TO

Valuation Snapshot

Stable Growth	$21.56 - $28.37	$25.12
Multi-Stage	$53.10 - $59.06	$56.02
Blended Fair Value	$40.57
Current Price	$82.34
Upside	-50.73%
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	-3.86%	3.07%	0.32	0.34	0.36	0.39	0.41	0.39	0.35	0.31	0.28	0.27
YoY Growth	-	-	-4.17%	-7.69%	-7.14%	-3.45%	3.57%	12.00%	13.64%	10.00%	5.26%	11.76%
Dividend Yield	-	-	0.48%	0.45%	0.78%	0.58%	0.65%	1.07%	0.61%	0.43%	0.39%	0.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	434.00
(-) Cash Dividends Paid (M)	21.00
(=) Cash Retained (M)	413.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	86.80	54.25	32.55
Cash Retained (M)	413.00	413.00	413.00
(-) Cash Required (M)	-86.80	-54.25	-32.55
(=) Excess Retained (M)	326.20	358.75	380.45
(/) Shares Outstanding (M)	71.50	71.50	71.50
(=) Excess Retained per Share	4.56	5.02	5.32
LTM Dividend per Share	0.29	0.29	0.29
(+) Excess Retained per Share	4.56	5.02	5.32
(=) Adjusted Dividend	4.86	5.31	5.61
WACC / Discount Rate	7.69%	7.69%	7.69%
Growth Rate	-12.10%	-11.10%	-10.10%
Fair Value	$21.56	$25.12	$28.37
Upside / Downside	-73.81%	-69.49%	-65.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	434.00	385.81	342.98	304.89	271.04	240.95	248.18
Payout Ratio	4.84%	21.87%	38.90%	55.94%	72.97%	90.00%	92.50%
Projected Dividends (M)	21.00	84.38	133.43	170.54	197.77	216.85	229.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.69%	7.69%	7.69%
Growth Rate	-12.10%	-11.10%	-10.10%
Year 1 PV (M)	77.47	78.35	79.24
Year 2 PV (M)	112.48	115.05	117.65
Year 3 PV (M)	132.00	136.55	141.21
Year 4 PV (M)	140.54	147.04	153.77
Year 5 PV (M)	141.48	149.72	158.33
PV of Terminal Value (M)	3,192.73	3,378.53	3,572.88
Equity Value (M)	3,796.70	4,005.25	4,223.08
Shares Outstanding (M)	71.50	71.50	71.50
Fair Value	$53.10	$56.02	$59.06
Upside / Downside	-35.51%	-31.97%	-28.27%

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

Onex Corporation (ONEX.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener