DDM Analysis: DOL.TO

Valuation Snapshot

Stable Growth	$761.58 - $897.26	$840.87
Multi-Stage	$193.71 - $212.40	$202.88
Blended Fair Value	$521.87
Current Price	$189.38
Upside	175.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.42%	8.80%	0.35	0.27	0.23	0.22	0.20	0.19	0.18	0.17	0.17	0.16
YoY Growth	-	-	27.73%	20.89%	4.15%	10.40%	1.16%	5.55%	4.83%	4.25%	4.03%	7.84%
Dividend Yield	-	-	0.20%	0.24%	0.26%	0.30%	0.34%	0.44%	0.46%	0.36%	0.42%	0.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,262.01
(-) Cash Dividends Paid (M)	106.67
(=) Cash Retained (M)	1,155.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	252.40	157.75	94.65
Cash Retained (M)	1,155.35	1,155.35	1,155.35
(-) Cash Required (M)	-252.40	-157.75	-94.65
(=) Excess Retained (M)	902.95	997.60	1,060.70
(/) Shares Outstanding (M)	279.72	279.72	279.72
(=) Excess Retained per Share	3.23	3.57	3.79
LTM Dividend per Share	0.38	0.38	0.38
(+) Excess Retained per Share	3.23	3.57	3.79
(=) Adjusted Dividend	3.61	3.95	4.17
WACC / Discount Rate	5.39%	5.39%	5.39%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$761.58	$840.87	$897.26
Upside / Downside	302.14%	344.01%	373.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,262.01	1,344.04	1,431.41	1,524.45	1,623.54	1,729.07	1,780.94
Payout Ratio	8.45%	24.76%	41.07%	57.38%	73.69%	90.00%	92.50%
Projected Dividends (M)	106.67	332.81	587.90	874.74	1,196.39	1,556.16	1,647.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.39%	5.39%	5.39%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	312.82	315.78	318.75
Year 2 PV (M)	519.40	529.29	539.28
Year 3 PV (M)	726.40	747.26	768.50
Year 4 PV (M)	933.84	969.75	1,006.69
Year 5 PV (M)	1,141.70	1,196.85	1,254.10
PV of Terminal Value (M)	50,549.50	52,991.06	55,526.07
Equity Value (M)	54,183.66	56,749.99	59,413.38
Shares Outstanding (M)	279.72	279.72	279.72
Fair Value	$193.71	$202.88	$212.40
Upside / Downside	2.28%	7.13%	12.16%

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

Mode

Ticker

Industry

Sector

Dollarama Inc. (DOL.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener