DDM Analysis: 0S9E.L

Valuation Snapshot

Stable Growth	$20.89 - $52.72	$31.45
Multi-Stage	$21.71 - $23.78	$22.73
Blended Fair Value	$27.09
Current Price	$14.14
Upside	91.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.46%	1.17%	0.46	0.46	0.49	0.49	0.47	0.42	0.43	0.43	0.41	0.41
YoY Growth	-	-	-1.02%	-4.98%	-1.03%	4.20%	10.87%	-0.55%	-0.22%	3.83%	1.44%	-0.04%
Dividend Yield	-	-	3.54%	6.13%	7.58%	6.24%	6.11%	7.34%	5.67%	4.96%	4.08%	4.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	83.18
(-) Cash Dividends Paid (M)	40.61
(=) Cash Retained (M)	42.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16.64	10.40	6.24
Cash Retained (M)	42.57	42.57	42.57
(-) Cash Required (M)	-16.64	-10.40	-6.24
(=) Excess Retained (M)	25.94	32.17	36.33
(/) Shares Outstanding (M)	87.71	87.71	87.71
(=) Excess Retained per Share	0.30	0.37	0.41
LTM Dividend per Share	0.46	0.46	0.46
(+) Excess Retained per Share	0.30	0.37	0.41
(=) Adjusted Dividend	0.76	0.83	0.88
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	3.31%	4.31%	5.31%
Fair Value	$20.89	$31.45	$52.72
Upside / Downside	47.72%	122.40%	272.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	83.18	86.77	90.51	94.41	98.48	102.72	105.81
Payout Ratio	48.82%	57.06%	65.29%	73.53%	81.76%	90.00%	92.50%
Projected Dividends (M)	40.61	49.51	59.09	69.42	80.52	92.45	97.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.06%	7.06%	7.06%
Growth Rate	3.31%	4.31%	5.31%
Year 1 PV (M)	45.80	46.24	46.68
Year 2 PV (M)	50.57	51.55	52.55
Year 3 PV (M)	54.95	56.56	58.21
Year 4 PV (M)	58.97	61.28	63.67
Year 5 PV (M)	62.63	65.72	68.93
PV of Terminal Value (M)	1,631.71	1,712.22	1,795.88
Equity Value (M)	1,904.63	1,993.59	2,085.92
Shares Outstanding (M)	87.71	87.71	87.71
Fair Value	$21.71	$22.73	$23.78
Upside / Downside	53.57%	60.74%	68.19%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Extendicare Inc. (0S9E.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener