DDM Analysis: OPY

Valuation Snapshot

Stable Growth	$90.54 - $152.06	$117.51
Multi-Stage	$109.89 - $120.56	$115.12
Blended Fair Value	$116.32
Current Price	$73.91
Upside	57.38%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.86%	1.36%	0.60	0.57	0.62	1.71	1.63	0.52	0.51	0.51	0.52	0.53
YoY Growth	-	-	6.09%	-8.40%	-63.77%	4.66%	212.55%	1.90%	-0.05%	-0.87%	-2.01%	0.42%
Dividend Yield	-	-	1.01%	1.45%	1.58%	3.93%	4.08%	2.65%	1.95%	1.99%	3.03%	3.35%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	84.77
(-) Cash Dividends Paid (M)	7.54
(=) Cash Retained (M)	77.23

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.95	10.60	6.36
Cash Retained (M)	77.23	77.23	77.23
(-) Cash Required (M)	-16.95	-10.60	-6.36
(=) Excess Retained (M)	60.27	66.63	70.87
(/) Shares Outstanding (M)	11.37	11.37	11.37
(=) Excess Retained per Share	5.30	5.86	6.23
LTM Dividend per Share	0.66	0.66	0.66
(+) Excess Retained per Share	5.30	5.86	6.23
(=) Adjusted Dividend	5.97	6.53	6.90
WACC / Discount Rate	8.57%	8.57%	8.57%
Growth Rate	1.86%	2.86%	3.86%
Fair Value	$90.54	$117.51	$152.06
Upside / Downside	22.50%	58.99%	105.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	84.77	87.19	89.68	92.25	94.88	97.59	100.52
Payout Ratio	8.90%	25.12%	41.34%	57.56%	73.78%	90.00%	92.50%
Projected Dividends (M)	7.54	21.90	37.07	53.10	70.00	87.83	92.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.57%	8.57%	8.57%
Growth Rate	1.86%	2.86%	3.86%
Year 1 PV (M)	19.98	20.17	20.37
Year 2 PV (M)	30.84	31.45	32.07
Year 3 PV (M)	40.29	41.49	42.71
Year 4 PV (M)	48.45	50.38	52.37
Year 5 PV (M)	55.45	58.23	61.11
PV of Terminal Value (M)	1,054.08	1,106.85	1,161.71
Equity Value (M)	1,249.10	1,308.58	1,370.35
Shares Outstanding (M)	11.37	11.37	11.37
Fair Value	$109.89	$115.12	$120.56
Upside / Downside	48.68%	55.76%	63.12%

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

Oppenheimer Holdings Inc. (OPY)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener