DDM Analysis: TD-PFJ.TO

Valuation Snapshot

Stable Growth	$419.14 - $2,371.86	$793.08
Multi-Stage	$282.21 - $308.86	$295.29
Blended Fair Value	$544.19
Current Price	$25.69
Upside	2,018.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.78%	8.43%	4.11	3.35	3.83	3.19	2.10	2.96	2.66	2.42	2.19	1.98
YoY Growth	-	-	22.92%	-12.60%	19.98%	51.78%	-29.03%	11.29%	10.05%	10.58%	10.57%	8.03%
Dividend Yield	-	-	16.26%	15.18%	17.41%	14.51%	8.35%	11.76%	10.57%	9.63%	8.71%	7.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	20,893.00
(-) Cash Dividends Paid (M)	7,537.00
(=) Cash Retained (M)	13,356.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,178.60	2,611.63	1,566.98
Cash Retained (M)	13,356.00	13,356.00	13,356.00
(-) Cash Required (M)	-4,178.60	-2,611.63	-1,566.98
(=) Excess Retained (M)	9,177.40	10,744.38	11,789.03
(/) Shares Outstanding (M)	1,740.15	1,740.15	1,740.15
(=) Excess Retained per Share	5.27	6.17	6.77
LTM Dividend per Share	4.33	4.33	4.33
(+) Excess Retained per Share	5.27	6.17	6.77
(=) Adjusted Dividend	9.61	10.51	11.11
WACC / Discount Rate	7.18%	7.18%	7.18%
Growth Rate	4.78%	5.78%	6.78%
Fair Value	$419.14	$793.08	$2,371.86
Upside / Downside	1,531.52%	2,987.13%	9,132.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	20,893.00	22,101.30	23,379.47	24,731.57	26,161.86	27,674.87	28,505.11
Payout Ratio	36.07%	46.86%	57.64%	68.43%	79.21%	90.00%	92.50%
Projected Dividends (M)	7,537.00	10,356.54	13,477.00	16,923.74	20,724.08	24,907.38	26,367.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.18%	7.18%	7.18%
Growth Rate	4.78%	5.78%	6.78%
Year 1 PV (M)	9,571.01	9,662.35	9,753.69
Year 2 PV (M)	11,510.09	11,730.84	11,953.67
Year 3 PV (M)	13,357.49	13,743.59	14,137.05
Year 4 PV (M)	15,116.34	15,701.71	16,303.91
Year 5 PV (M)	16,789.68	17,606.28	18,454.35
PV of Terminal Value (M)	424,749.47	445,408.03	466,862.71
Equity Value (M)	491,094.08	513,852.79	537,465.39
Shares Outstanding (M)	1,740.15	1,740.15	1,740.15
Fair Value	$282.21	$295.29	$308.86
Upside / Downside	998.54%	1,049.44%	1,102.26%

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

The Toronto-Dominion Bank NCUM 5Y PFD SR18 (TD-PFJ.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener