DDM Analysis: BNS

Valuation Snapshot

Stable Growth	$247.77 - $1,209.83	$529.09
Multi-Stage	$336.27 - $369.35	$352.50
Blended Fair Value	$440.79
Current Price	$77.03
Upside	472.24%
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	4.73%	4.73%	4.73%
Growth Rate	2.66%	3.66%	4.66%
Fair Value	$247.77	$529.09	$1,209.83
Upside / Downside	221.65%	586.86%	1,470.60%

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	4.73%	4.73%	4.73%
Growth Rate	2.66%	3.66%	4.66%
Year 1 PV (M)	5,795.49	5,851.95	5,908.40
Year 2 PV (M)	5,944.55	6,060.93	6,178.43
Year 3 PV (M)	6,085.44	6,265.02	6,448.09
Year 4 PV (M)	6,218.44	6,464.30	6,717.39
Year 5 PV (M)	6,343.79	6,658.85	6,986.31
PV of Terminal Value (M)	388,778.27	408,086.74	428,154.86
Equity Value (M)	419,165.98	439,387.79	460,393.49
Shares Outstanding (M)	1,246.50	1,246.50	1,246.50
Fair Value	$336.27	$352.50	$369.35
Upside / Downside	336.55%	357.61%	379.49%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 85 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0258.HK	Tomson Group Limited	1.44%	$0.03	7.69%
055490.KS	Tapex Co., Ltd.	1.44%	$199.78	51.52%
2756.TWO	Lian Fa International Dining Business Corp.	1.44%	$1.18	40.55%
300130.SZ	XGD Inc.	1.44%	$0.40	65.84%
300194.SZ	Fuan Pharmaceutical (Group) Co., Ltd.	1.44%	$0.06	52.37%
301058.SZ	COFCO Technology & Industry Co., Ltd.	1.44%	$0.16	34.15%
3393.HK	Wasion Holdings Limited	1.44%	$0.26	17.68%
5536.TWO	Acter Group Corporation Limited	1.44%	$10.99	47.44%
600809.SS	Shanxi Xinghuacun Fen Wine Factory Co.,Ltd.	1.44%	$2.47	24.55%
6485.T	Maezawa Kyuso Industries Co.,Ltd.	1.44%	$22.77	15.91%
6506.T	YASKAWA Electric Corporation	1.44%	$68.32	30.92%
688092.SS	Hangzhou IECHO Science & Technology Co., Ltd.	1.44%	$0.36	55.35%
ISS.CO	ISS A/S	1.44%	$3.10	19.54%
003027.SZ	Tongxing Environmental Protection Technology Co.,Ltd	1.43%	$0.32	50.08%
0W19.L	Datagroup Se	1.43%	$1.00	34.00%
0YG7.L	Beijer Alma AB (publ)	1.43%	$4.12	46.18%
2427.T	OUTSOURCING Inc.	1.43%	$24.98	56.59%
300409.SZ	Guangdong Dowstone Technology Co., Ltd.	1.43%	$0.32	58.17%
600362.SS	Jiangxi Copper Company Limited	1.43%	$0.79	33.95%
600409.SS	Tangshan Sanyou Chemical Industries Co.,Ltd	1.43%	$0.09	81.03%
601858.SS	China Science Publishing & Media Ltd.	1.43%	$0.26	39.12%
603283.SS	Suzhou Secote Precision Electronic Co.,LTD	1.43%	$0.62	25.98%
603757.SS	Zhejiang Dayuan Pumps Industry Co., Ltd	1.43%	$0.63	58.53%
6479.T	MinebeaMitsumi Inc.	1.43%	$45.06	29.19%
7012.T	Kawasaki Heavy Industries, Ltd.	1.43%	$148.51	32.29%
9630.SR	Ratio Speciality Company for Trading	1.43%	$0.10	14.11%
G	Genpact Limited	1.43%	$0.66	20.93%
GIL	Gildan Activewear Inc.	1.43%	$0.90	28.59%
MRU.TO	Metro Inc.	1.43%	$1.42	30.52%
SIMINN.IC	Síminn hf.	1.43%	$0.21	33.47%
002568.SZ	Shanghai Bairun Investment Holding Group Co., Ltd.	1.42%	$0.31	46.41%
2270.HK	Desun Real Estate Investment Services Group Co., Ltd.	1.42%	$0.06	41.57%
300294.SZ	China Resources Boya Bio-pharmaceutical Group Co., Ltd.	1.42%	$0.32	49.45%
300433.SZ	Lens Technology Co., Ltd.	1.42%	$0.43	54.16%
300906.SZ	Jiangxi Everbright Measurement And Control Technology Co.,Ltd.	1.42%	$0.50	58.74%
301588.SZ	Newtechwood Corp	1.42%	$0.26	67.53%
4684.T	OBIC Co.,Ltd.	1.42%	$70.00	44.07%
600023.SS	Zhejiang Zheneng Electric Power Co., Ltd.	1.42%	$0.07	12.91%
600268.SS	Guodian Nanjing Automation Co., Ltd.	1.42%	$0.15	33.78%
605089.SS	Suzhou Weizhixiang Food Co., Ltd.	1.42%	$0.36	67.75%
688677.SS	Qingdao NovelBeam Technology Co.,Ltd.	1.42%	$0.61	52.58%
7456.T	MATSUDA SANGYO Co., Ltd.	1.42%	$75.07	17.79%
DNR.MI	Industrie De Nora S.p.A.	1.42%	$0.10	22.74%
000039.SZ	China International Marine Containers (Group) Co., Ltd.	1.41%	$0.14	31.30%
000778.SZ	Xinxing Ductile Iron Pipes Co., Ltd.	1.41%	$0.06	60.76%
002434.SZ	Zhejiang Wanliyang Co., Ltd.	1.41%	$0.13	54.38%
0354.HK	Chinasoft International Limited	1.41%	$0.07	16.05%
300298.SZ	Sinocare Inc.	1.41%	$0.24	47.22%
600063.SS	Anhui Wanwei Updated High-Tech Material Industry Co.,Ltd	1.41%	$0.08	31.80%
603058.SS	GuiZhou YongJi Printing CO.,LTD	1.41%	$0.13	42.37%

Financial Statements

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