DDM Analysis: BNS

Valuation Snapshot

Stable Growth	$115.71 - $248.44	$165.00
Multi-Stage	$140.57 - $153.87	$147.10
Blended Fair Value	$156.05
Current Price	$77.03
Upside	102.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.32%	4.66%	4.31	4.17	4.35	4.11	3.69	3.66	3.56	3.35	3.05	2.89
YoY Growth	-	-	3.29%	-4.13%	5.94%	11.16%	0.99%	2.63%	6.47%	9.88%	5.53%	5.64%
Dividend Yield	-	-	5.59%	5.61%	6.93%	5.70%	4.04%	5.34%	4.93%	4.48%	3.72%	3.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,789.00
(-) Cash Dividends Paid (M)	5,638.00
(=) Cash Retained (M)	2,151.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,557.80	973.63	584.18
Cash Retained (M)	2,151.00	2,151.00	2,151.00
(-) Cash Required (M)	-1,557.80	-973.63	-584.18
(=) Excess Retained (M)	593.20	1,177.38	1,566.83
(/) Shares Outstanding (M)	1,246.50	1,246.50	1,246.50
(=) Excess Retained per Share	0.48	0.94	1.26
LTM Dividend per Share	4.52	4.52	4.52
(+) Excess Retained per Share	0.48	0.94	1.26
(=) Adjusted Dividend	5.00	5.47	5.78
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	2.66%	3.66%	4.66%
Fair Value	$115.71	$165.00	$248.44
Upside / Downside	50.22%	114.20%	222.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,789.00	8,073.78	8,368.97	8,674.96	8,992.13	9,320.90	9,600.52
Payout Ratio	72.38%	75.91%	79.43%	82.95%	86.48%	90.00%	92.50%
Projected Dividends (M)	5,638.00	6,128.59	6,647.51	7,196.19	7,776.11	8,388.81	8,880.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.09%	7.09%	7.09%
Growth Rate	2.66%	3.66%	4.66%
Year 1 PV (M)	5,667.57	5,722.78	5,777.99
Year 2 PV (M)	5,685.03	5,796.32	5,908.70
Year 3 PV (M)	5,691.31	5,859.26	6,030.48
Year 4 PV (M)	5,687.33	5,912.20	6,143.67
Year 5 PV (M)	5,673.92	5,955.71	6,248.59
PV of Terminal Value (M)	146,818.67	154,110.34	161,688.89
Equity Value (M)	175,223.83	183,356.62	191,798.32
Shares Outstanding (M)	1,246.50	1,246.50	1,246.50
Fair Value	$140.57	$147.10	$153.87
Upside / Downside	82.49%	90.96%	99.75%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 55 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
AU	AngloGold Ashanti Plc	2.92%	$2.50	56.24%
000529.SZ	Guangdong Guanghong Holdings Co.,Ltd.	2.91%	$0.18	98.46%
0383.HK	Tian An Medicare Limited	2.91%	$0.03	60.45%
105560.KS	KB Financial Group Inc.	2.91%	$3,590.29	22.69%
3899.HK	CIMC Enric Holdings Limited	2.91%	$0.28	25.59%
BIMAS.IS	BIM Birlesik Magazalar A.S.	2.91%	$15.78	64.92%
000951.SZ	Sinotruk Jinan Truck Co., Ltd.	2.90%	$0.49	35.94%
002541.SZ	Anhui Honglu Steel Construction(Group) Co. Ltd.	2.90%	$0.48	53.40%
060720.KQ	KHVATEC Co.,Ltd.	2.90%	$330.78	46.02%
0950.HK	Lee's Pharmaceutical Holdings Limited	2.90%	$0.05	27.09%
0QLK.L	Hypothekarbank Lenzburg AG	2.90%	$115.25	19.90%
0RMP.L	Banque Cantonale de Genève S.A.	2.90%	$0.71	11.87%
600167.SS	Luenmei Quantum Co.,Ltd	2.90%	$0.20	65.26%
IBAB.BR	Ion Beam Applications S.A.	2.90%	$0.38	44.34%
METCO.BK	Muramoto Electron (Thailand) Public Company Limited	2.90%	$8.00	15.20%
002852.SZ	Daodaoquan Grain and Oil Co.,Ltd.	2.89%	$0.30	37.22%
005680.KS	Samyoung Electronics Co., Ltd	2.89%	$300.77	49.07%
600526.SS	Zhejiang Feida Environmental Science & Technology Co., Ltd.	2.89%	$0.15	48.23%
601377.SS	Industrial Securities Co.,Ltd.	2.89%	$0.21	55.11%
688697.SS	Neway CNC Equipment (Suzhou) Co., Ltd.	2.89%	$0.44	66.80%
7738.TWO	Eui	2.89%	$5.50	39.18%
AMXB.MX	América Móvil, S.A.B. de C.V.	2.89%	$0.54	43.68%
OMASP.HE	Oma Säästöpankki Oyj	2.89%	$0.36	25.24%
001200.KS	Eugene Investment & Securities Co.,Ltd.	2.88%	$99.92	14.37%
002310.KS	Asia Paper Manufacturing.Co.,Ltd	2.88%	$224.24	42.56%
3357.TWO	TAI-TECH Advanced Electronics Co., Ltd.	2.88%	$4.61	48.95%
600496.SS	Changjiang & Jinggong Steel Building (Group) Co., Ltd	2.88%	$0.12	42.56%
603043.SS	Guangzhou Restaurant Group Company Limited	2.88%	$0.51	57.82%
PAX	Patria Investments Limited	2.88%	$0.46	66.16%
000528.SZ	Guangxi Liugong Machinery Co., Ltd.	2.87%	$0.34	51.00%
2233.HK	West China Cement Limited	2.87%	$0.09	38.77%
600660.SS	Fuyao Glass Industry Group Co., Ltd.	2.87%	$1.86	53.34%
603579.SS	Shanghai Rongtai Health Technology Corporation Limited	2.87%	$0.68	77.63%
EIF.TO	Exchange Income Corporation	2.87%	$2.35	93.13%
000403.SZ	Pacific Shuanglin Bio-pharmacy Co., Ltd.	2.86%	$0.39	66.45%
002637.SZ	Zanyu Technology Group Co., Ltd.	2.86%	$0.29	80.65%
008260.KS	Ni Steel Co.,Ltd	2.86%	$99.96	15.43%
0434.HK	Boyaa Interactive International Limited	2.86%	$0.10	8.21%
0839.HK	China Education Group Holdings Limited	2.86%	$0.09	77.39%
2949.TWO	H.H.Galaxy Co., Ltd.	2.86%	$1.93	53.15%
600480.SS	Ling Yun Industrial Corporation Limited	2.86%	$0.35	56.75%
603373.SS	Anbang Save-Guard Group Co.,Ltd.	2.86%	$1.09	90.20%
603380.SS	Suzhou Etron Technologies Co.,Ltd.	2.86%	$1.09	77.96%
C09.SI	City Developments Limited	2.86%	$0.23	17.08%
0IKK.L	Digia Oyj	2.85%	$0.19	39.95%
4432.T	WingArc1st Inc.	2.85%	$103.62	68.51%
603998.SS	Hunan Fangsheng Pharmaceutical Co., Ltd.	2.85%	$0.32	47.62%
FAGR.BR	Fagron N.V.	2.85%	$0.62	27.65%
SKR.BK	Sikarin Public Company Limited	2.85%	$0.20	61.04%
TPX-B.TO	Molson Coors Canada Inc.	2.85%	$1.86	35.97%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

The Bank of Nova Scotia (BNS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener