DDM Analysis: IFT.AX

Valuation Snapshot

Stable Growth	$5.93 - $9.11	$7.41
Multi-Stage	$13.49 - $14.85	$14.16
Blended Fair Value	$10.78
Current Price	$10.26
Upside	5.10%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-1.74%	-1.64%	0.22	0.24	0.30	0.22	0.21	0.24	0.24	0.19	0.19	0.21
YoY Growth	-	-	-9.37%	-19.33%	36.92%	3.01%	-11.17%	-3.20%	30.39%	1.05%	-13.77%	-15.90%
Dividend Yield	-	-	2.11%	2.20%	3.19%	2.68%	2.98%	5.82%	5.71%	6.16%	6.54%	6.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	568.10
(-) Cash Dividends Paid (M)	271.90
(=) Cash Retained (M)	296.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	113.62	71.01	42.61
Cash Retained (M)	296.20	296.20	296.20
(-) Cash Required (M)	-113.62	-71.01	-42.61
(=) Excess Retained (M)	182.58	225.19	253.59
(/) Shares Outstanding (M)	872.10	872.10	872.10
(=) Excess Retained per Share	0.21	0.26	0.29
LTM Dividend per Share	0.31	0.31	0.31
(+) Excess Retained per Share	0.21	0.26	0.29
(=) Adjusted Dividend	0.52	0.57	0.60
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-2.12%	-1.12%	-0.12%
Fair Value	$5.93	$7.41	$9.11
Upside / Downside	-42.23%	-27.78%	-11.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	568.10	561.76	555.50	549.30	543.17	537.11	553.23
Payout Ratio	47.86%	56.29%	64.72%	73.14%	81.57%	90.00%	92.50%
Projected Dividends (M)	271.90	316.21	359.50	401.78	443.08	483.40	511.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	-2.12%	-1.12%	-0.12%
Year 1 PV (M)	293.93	296.94	299.94
Year 2 PV (M)	310.63	317.01	323.45
Year 3 PV (M)	322.70	332.70	342.89
Year 4 PV (M)	330.80	344.53	358.67
Year 5 PV (M)	335.48	352.97	371.18
PV of Terminal Value (M)	10,171.67	10,701.97	11,254.16
Equity Value (M)	11,765.21	12,346.10	12,950.30
Shares Outstanding (M)	872.10	872.10	872.10
Fair Value	$13.49	$14.16	$14.85
Upside / Downside	31.49%	37.98%	44.73%

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

Infratil Limited (IFT.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener