DDM Analysis: TRI

Valuation Snapshot

Stable Growth	$75.17 - $167.74	$108.65
Multi-Stage	$101.09 - $110.85	$105.88
Blended Fair Value	$107.26
Current Price	$155.33
Upside	-30.95%
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	4.70%	-0.91%	1.99	2.00	1.78	1.70	1.71	1.58	1.89	2.20	2.15	2.07
YoY Growth	-	-	-0.51%	12.77%	4.54%	-0.31%	7.61%	-16.38%	-13.76%	2.29%	3.78%	-5.28%
Dividend Yield	-	-	1.15%	1.29%	1.32%	1.51%	1.88%	2.25%	3.08%	4.97%	4.35%	4.48%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,757.00
(-) Cash Dividends Paid (M)	1,009.64
(=) Cash Retained (M)	747.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	351.40	219.63	131.78
Cash Retained (M)	747.36	747.36	747.36
(-) Cash Required (M)	-351.40	-219.63	-131.78
(=) Excess Retained (M)	395.96	527.73	615.58
(/) Shares Outstanding (M)	450.73	450.73	450.73
(=) Excess Retained per Share	0.88	1.17	1.37
LTM Dividend per Share	2.24	2.24	2.24
(+) Excess Retained per Share	0.88	1.17	1.37
(=) Adjusted Dividend	3.12	3.41	3.61
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	2.21%	3.21%	4.21%
Fair Value	$75.17	$108.65	$167.74
Upside / Downside	-51.61%	-30.05%	7.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,757.00	1,813.38	1,871.57	1,931.63	1,993.61	2,057.58	2,119.31
Payout Ratio	57.46%	63.97%	70.48%	76.99%	83.49%	90.00%	92.50%
Projected Dividends (M)	1,009.64	1,160.04	1,319.05	1,487.07	1,664.52	1,851.82	1,960.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.45%	6.45%	6.45%
Growth Rate	2.21%	3.21%	4.21%
Year 1 PV (M)	1,079.20	1,089.76	1,100.32
Year 2 PV (M)	1,141.62	1,164.07	1,186.74
Year 3 PV (M)	1,197.35	1,232.84	1,269.03
Year 4 PV (M)	1,246.83	1,296.35	1,347.33
Year 5 PV (M)	1,290.47	1,354.85	1,421.77
PV of Terminal Value (M)	39,608.72	41,584.65	43,638.65
Equity Value (M)	45,564.21	47,722.53	49,963.84
Shares Outstanding (M)	450.73	450.73	450.73
Fair Value	$101.09	$105.88	$110.85
Upside / Downside	-34.92%	-31.84%	-28.64%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Thomson Reuters Corporation (TRI)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener