DDM Analysis: EMP-A.TO

Valuation Snapshot

Stable Growth	$160.83 - $589.04	$498.04
Multi-Stage	$88.56 - $97.03	$92.72
Blended Fair Value	$295.38
Current Price	$54.50
Upside	441.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	8.16%	6.77%	0.81	0.77	0.72	0.66	0.59	0.55	0.51	0.48	0.47	0.46
YoY Growth	-	-	5.67%	6.76%	8.55%	12.48%	7.48%	8.54%	4.82%	2.43%	1.74%	9.73%
Dividend Yield	-	-	1.49%	2.11%	2.01%	1.71%	1.44%	1.60%	1.45%	1.80%	2.33%	2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	704.20
(-) Cash Dividends Paid (M)	193.40
(=) Cash Retained (M)	510.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	140.84	88.03	52.82
Cash Retained (M)	510.80	510.80	510.80
(-) Cash Required (M)	-140.84	-88.03	-52.82
(=) Excess Retained (M)	369.96	422.78	457.99
(/) Shares Outstanding (M)	236.15	236.15	236.15
(=) Excess Retained per Share	1.57	1.79	1.94
LTM Dividend per Share	0.82	0.82	0.82
(+) Excess Retained per Share	1.57	1.79	1.94
(=) Adjusted Dividend	2.39	2.61	2.76
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.77%	5.77%	6.77%
Fair Value	$160.83	$498.04	$589.04
Upside / Downside	195.09%	813.83%	980.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	704.20	744.85	787.85	833.33	881.44	932.32	960.29
Payout Ratio	27.46%	39.97%	52.48%	64.99%	77.49%	90.00%	92.50%
Projected Dividends (M)	193.40	297.73	413.45	541.54	683.05	839.09	888.27

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	4.77%	5.77%	6.77%
Year 1 PV (M)	277.36	280.01	282.66
Year 2 PV (M)	358.83	365.71	372.66
Year 3 PV (M)	437.85	450.51	463.41
Year 4 PV (M)	514.49	534.42	554.91
Year 5 PV (M)	588.80	617.44	647.18
PV of Terminal Value (M)	18,735.02	19,646.33	20,592.76
Equity Value (M)	20,912.35	21,894.41	22,913.58
Shares Outstanding (M)	236.15	236.15	236.15
Fair Value	$88.56	$92.72	$97.03
Upside / Downside	62.49%	70.12%	78.04%

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%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Empire Company Limited (EMP-A.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener