Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Medical Facilities Corporation (DR.TO)

Company Dividend Discount ModelIndustry: Medical - Care FacilitiesSector: Healthcare

Valuation Snapshot

Stable Growth$15.13 - $20.30$17.79
Multi-Stage$42.88 - $47.63$45.20
Blended Fair Value$31.50
Current Price$11.61
Upside171.28%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-24.03%-15.28%0.270.270.330.300.261.061.181.171.151.21
YoY Growth--0.53%-19.00%8.36%17.16%-75.52%-10.76%0.96%1.49%-4.97%-13.42%
Dividend Yield--2.30%3.43%5.58%3.34%4.46%42.54%9.09%10.89%8.34%10.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)80.45
(-) Cash Dividends Paid (M)5.80
(=) Cash Retained (M)74.65
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)16.0910.066.03
Cash Retained (M)74.6574.6574.65
(-) Cash Required (M)-16.09-10.06-6.03
(=) Excess Retained (M)58.5664.5968.61
(/) Shares Outstanding (M)22.8622.8622.86
(=) Excess Retained per Share2.562.833.00
LTM Dividend per Share0.250.250.25
(+) Excess Retained per Share2.562.833.00
(=) Adjusted Dividend2.823.083.26
WACC / Discount Rate6.83%6.83%6.83%
Growth Rate-9.93%-8.93%-7.93%
Fair Value$15.13$17.79$20.30
Upside / Downside30.31%53.25%74.88%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)80.4573.2666.7260.7655.3350.3951.90
Payout Ratio7.21%23.77%40.33%56.89%73.44%90.00%92.50%
Projected Dividends (M)5.8017.4226.9134.5640.6345.3548.00

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.83%6.83%6.83%
Growth Rate-9.93%-8.93%-7.93%
Year 1 PV (M)16.1216.3016.48
Year 2 PV (M)23.0623.5824.10
Year 3 PV (M)27.4228.3529.29
Year 4 PV (M)29.8531.2032.59
Year 5 PV (M)30.8432.5934.42
PV of Terminal Value (M)852.75901.16951.73
Equity Value (M)980.061,033.181,088.62
Shares Outstanding (M)22.8622.8622.86
Fair Value$42.88$45.20$47.63
Upside / Downside269.30%289.32%310.21%

High-Yield Dividend Screener

« Prev Page 30 of 30
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
LZOEXLazard Emerging Markets Equity Portfolio0.09%$0.0236.87%
PWRQuanta Services, Inc.0.09%$0.395.78%
AAMIAcadian Asset Management0.08%$0.041.59%
PDLBPonce Financial Group, Inc.0.08%$0.011.31%
VRTVertiv Holdings Co0.08%$0.155.48%
0J46.LHEICO Corporation0.07%$0.234.98%
0JYM.LMarkel Corporation0.07%$1.410.87%
CHCIComstock Holding Companies, Inc.0.06%$0.010.56%
MTVCMotive Capital Corp II0.06%$0.012.21%
ENJEntergy New Orleans, LLC First Mortgage Bonds, 5.0% Series due December 1, 20520.05%$0.010.31%
ENOEntergy New Orleans, LLC First Mortgage Bonds, 5.50% Series due April 1, 20660.05%$0.010.31%
AJRDAerojet Rocketdyne Holdings, Inc.0.04%$0.022.70%
ERESEast Resources Acquisition Company0.04%$0.001.55%
NBNNortheast Bank0.04%$0.040.38%
ARHSArhaus, Inc.0.03%$0.000.61%
BSIGBrightSphere Investment Group Inc.0.03%$0.010.34%
EWCZEuropean Wax Center, Inc.0.03%$0.000.37%
WIREEncore Wire Corporation0.03%$0.080.42%
ACFNAcorn Energy, Inc.0.02%$0.000.09%
ACMRACM Research, Inc.0.02%$0.010.62%
CFBCrossFirst Bankshares, Inc.0.02%$0.000.21%
FDSBFifth District Savings Bank0.02%$0.000.35%
GRDNGuardian Pharmacy Services, Inc.0.02%$0.000.75%
NVDANVIDIA Corporation0.02%$0.040.98%
AMGAffiliated Managers Group, Inc.0.01%$0.040.23%
BSX-PABoston Scientific Corporation0.01%$0.020.82%
FIGRFigure Technology Solutions, Inc. Class A Common Stock0.01%$0.002.22%
GNRCGenerac Holdings Inc.0.01%$0.010.18%
LAURLaureate Education, Inc.0.01%$0.000.22%
PLNTPlanet Fitness, Inc.0.01%$0.010.57%
SUMSummit Materials, Inc.0.01%$0.000.32%
BEBloom Energy Corporation0.00%$0.006.20%
BJRIBJ's Restaurants, Inc.0.00%$0.000.01%
CXWCoreCivic, Inc.0.00%$0.000.04%
INFAInformatica Inc.0.00%$0.000.10%
MMMBMamaMancini's Holdings, Inc.0.00%$0.000.04%
PMOPutnam Municipal Opportunities Trust0.00%$0.000.05%
SENEASeneca Foods Corporation0.00%$0.000.04%
SLCAU.S. Silica Holdings, Inc.0.00%$0.000.02%
UNITUniti Group Inc.0.00%$0.000.00%