DDM Analysis: MFC

Valuation Snapshot

Stable Growth	$27.29 - $40.46	$33.58
Multi-Stage	$51.72 - $56.79	$54.21
Blended Fair Value	$43.89
Current Price	$43.36
Upside	1.23%
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	17.71%	13.25%	1.82	1.72	1.61	1.44	1.35	0.81	1.03	1.03	0.92	0.82
YoY Growth	-	-	6.29%	6.64%	11.48%	6.84%	67.38%	-21.81%	0.45%	11.74%	11.63%	56.81%
Dividend Yield	-	-	4.07%	5.16%	6.49%	5.41%	5.00%	4.58%	4.44%	4.34%	3.89%	4.49%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,905.00
(-) Cash Dividends Paid (M)	3,261.00
(=) Cash Retained (M)	2,644.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,181.00	738.13	442.88
Cash Retained (M)	2,644.00	2,644.00	2,644.00
(-) Cash Required (M)	-1,181.00	-738.13	-442.88
(=) Excess Retained (M)	1,463.00	1,905.88	2,201.13
(/) Shares Outstanding (M)	1,731.25	1,731.25	1,731.25
(=) Excess Retained per Share	0.85	1.10	1.27
LTM Dividend per Share	1.88	1.88	1.88
(+) Excess Retained per Share	0.85	1.10	1.27
(=) Adjusted Dividend	2.73	2.98	3.16
WACC / Discount Rate	7.80%	7.80%	7.80%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$27.29	$33.58	$40.46
Upside / Downside	-37.06%	-22.56%	-6.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,905.00	5,845.95	5,787.49	5,729.62	5,672.32	5,615.60	5,784.06
Payout Ratio	55.22%	62.18%	69.13%	76.09%	83.04%	90.00%	92.50%
Projected Dividends (M)	3,261.00	3,634.98	4,001.16	4,359.65	4,710.57	5,054.04	5,350.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.80%	7.80%	7.80%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	3,337.95	3,372.01	3,406.07
Year 2 PV (M)	3,373.96	3,443.17	3,513.08
Year 3 PV (M)	3,375.84	3,480.25	3,586.78
Year 4 PV (M)	3,349.51	3,488.33	3,631.42
Year 5 PV (M)	3,300.07	3,471.91	3,650.84
PV of Terminal Value (M)	72,799.18	76,590.00	80,537.12
Equity Value (M)	89,536.51	93,845.66	98,325.30
Shares Outstanding (M)	1,731.25	1,731.25	1,731.25
Fair Value	$51.72	$54.21	$56.79
Upside / Downside	19.28%	25.02%	30.98%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 80 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
301151.SZ	Shanghai Karon Eco-Valve Manufacturing Co., Ltd.	1.64%	$0.31	64.22%
4912.T	Lion Corporation	1.64%	$27.13	35.97%
5328.TWO	Hua Jung Components Co.,Ltd.	1.64%	$0.35	73.35%
600256.SS	Guanghui Energy Co., Ltd.	1.64%	$0.08	26.14%
605365.SS	Leedarson IoT Technology Inc.	1.64%	$0.44	81.91%
6244.TWO	Motech Industries Inc.	1.64%	$0.34	98.50%
6367.T	Daikin Industries,Ltd.	1.64%	$330.12	35.31%
6383.T	Daifuku Co., Ltd.	1.64%	$80.66	36.37%
6454.T	Max Co., Ltd.	1.64%	$113.15	45.27%
LSS.PA	Lectra S.A.	1.64%	$0.41	50.95%
MEVA.AT	Mevaco S.A.	1.64%	$0.15	13.50%
MOVI3.SA	Movida Participações S.A.	1.64%	$0.16	19.79%
SRSOLTD.BO	Silicon Rental Solutions Ltd.	1.64%	$1.90	9.23%
002266.SZ	Zhefu Holding Group Co., Ltd.	1.63%	$0.07	37.41%
0GDU.L	Paradox Interactive AB (publ)	1.63%	$5.00	82.82%
300121.SZ	Shandong Yanggu Huatai Chemical Co., Ltd.	1.63%	$0.21	53.84%
603013.SS	YAPP Automotive Systems Co., Ltd.	1.63%	$0.40	37.85%
603081.SS	Zhejiang Dafeng Industry Co., Ltd	1.63%	$0.23	92.61%
603194.SS	Zhejiang E-P Equipment Co Ltd	1.63%	$0.64	29.27%
603221.SS	Elegant Home-Tech Co., Ltd.	1.63%	$0.21	78.59%
BEI.DE	Beiersdorf AG	1.63%	$1.52	25.19%
CLD.WA	Cloud Technologies S.A.	1.63%	$1.14	92.28%
IVS.MI	IVS Group S.A.	1.63%	$0.12	62.72%
LDO.MI	Leonardo S.p.A.	1.63%	$0.84	33.82%
MEOH	Methanex Corporation	1.63%	$0.67	24.08%
PARKIN.AE	Parkin Company PJSC	1.63%	$0.09	49.98%
051900.KS	LG H&H Co., Ltd.	1.62%	$4,377.83	70.74%
0F4O.L	Lotus Bakeries N.V.	1.62%	$133.75	36.00%
300206.SZ	Edan Instruments, Inc.	1.62%	$0.21	48.61%
5393.T	Nichias Corporation	1.62%	$110.01	23.11%
603385.SS	Huida Sanitary Ware Co., Ltd.	1.62%	$0.11	69.37%
605050.SS	Friend Co.,Ltd.	1.62%	$0.22	30.01%
7378.T	ASIRO Inc.	1.62%	$23.93	20.21%
BPAC11.SA	Banco BTG Pactual S.A.	1.62%	$0.84	27.38%
GRMN	Garmin Ltd.	1.62%	$3.28	40.42%
RUBFILA.BO	Rubfila International Limited	1.62%	$1.20	22.45%
VALO.BA	Banco de Valores S.A.	1.62%	$8.91	22.52%
WAS.WA	Wasko S.A.	1.62%	$0.03	19.20%
002152.SZ	GRG Banking Equipment Co., Ltd.	1.61%	$0.22	65.18%
002457.SZ	Ningxia Qinglong Pipes Industry Group Co., Ltd.	1.61%	$0.18	28.21%
002913.SZ	Aoshikang Technology Co., Ltd.	1.61%	$0.69	60.58%
007570.KS	Ilyang Pharmaceutical Co.,Ltd	1.61%	$210.74	33.61%
066570.KS	LG Electronics Inc.	1.61%	$1,472.83	36.12%
603181.SS	Zhejiang Huangma Technology Co.,Ltd	1.61%	$0.23	29.53%
603416.SS	WuXi Xinje Electric Co.,Ltd.	1.61%	$0.89	59.24%
ABB.AX	Aussie Broadband Limited	1.61%	$0.08	39.83%
H22.SI	Hong Leong Asia Ltd.	1.61%	$0.04	31.75%
MATAS.CO	Matas A/S	1.61%	$2.00	26.57%
SRSN.JK	PT Indo Acidatama Tbk	1.61%	$1.00	12.49%
000050.KS	Kyungbangco.Ltd	1.60%	$149.61	11.55%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Manulife Financial Corporation (MFC)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener