DDM Analysis: GLRS.TA

Valuation Snapshot

Stable Growth	$402.63 - $599.22	$496.29
Multi-Stage	$806.79 - $884.35	$844.82
Blended Fair Value	$670.56
Current Price	$488.00
Upside	37.41%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-2.59%	0.00%	45.15	49.11	43.56	54.65	67.32	51.48	53.07	48.31	51.28	42.77
YoY Growth	-	-	-8.06%	12.73%	-20.29%	-18.82%	30.77%	-2.99%	9.84%	-5.79%	19.91%	0.00%
Dividend Yield	-	-	8.25%	12.27%	11.90%	13.10%	15.55%	16.11%	14.64%	8.19%	8.69%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	62.58
(-) Cash Dividends Paid (M)	58.00
(=) Cash Retained (M)	4.58

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12.52	7.82	4.69
Cash Retained (M)	4.58	4.58	4.58
(-) Cash Required (M)	-12.52	-7.82	-4.69
(=) Excess Retained (M)	-7.94	-3.25	-0.12
(/) Shares Outstanding (M)	1.26	1.26	1.26
(=) Excess Retained per Share	-6.29	-2.57	-0.09
LTM Dividend per Share	45.94	45.94	45.94
(+) Excess Retained per Share	-6.29	-2.57	-0.09
(=) Adjusted Dividend	39.65	43.37	45.84
WACC / Discount Rate	7.65%	7.65%	7.65%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$402.63	$496.29	$599.22
Upside / Downside	-17.49%	1.70%	22.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	62.58	61.95	61.33	60.72	60.11	59.51	61.29
Payout Ratio	92.69%	92.15%	91.61%	91.07%	90.54%	90.00%	92.50%
Projected Dividends (M)	58.00	57.09	56.19	55.30	54.42	53.56	56.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.65%	7.65%	7.65%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	52.49	53.03	53.57
Year 2 PV (M)	47.51	48.48	49.47
Year 3 PV (M)	43.00	44.33	45.68
Year 4 PV (M)	38.91	40.52	42.19
Year 5 PV (M)	35.21	37.05	38.96
PV of Terminal Value (M)	801.52	843.26	886.72
Equity Value (M)	1,018.65	1,066.67	1,116.58
Shares Outstanding (M)	1.26	1.26	1.26
Fair Value	$806.79	$844.82	$884.35
Upside / Downside	65.33%	73.12%	81.22%

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

Globrands Ltd. (GLRS.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener