DDM Analysis: BNS

Valuation Snapshot

Stable Growth	$242.10 - $1,209.83	$506.17
Multi-Stage	$327.02 - $359.16	$342.78
Blended Fair Value	$424.47
Current Price	$77.03
Upside	451.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.32%	4.66%	4.31	4.17	4.35	4.11	3.69	3.66	3.56	3.35	3.05	2.89
YoY Growth	-	-	3.29%	-4.13%	5.94%	11.16%	0.99%	2.63%	6.47%	9.88%	5.53%	5.64%
Dividend Yield	-	-	5.59%	5.61%	6.93%	5.70%	4.04%	5.34%	4.93%	4.48%	3.72%	3.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,789.00
(-) Cash Dividends Paid (M)	5,638.00
(=) Cash Retained (M)	2,151.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,557.80	973.63	584.18
Cash Retained (M)	2,151.00	2,151.00	2,151.00
(-) Cash Required (M)	-1,557.80	-973.63	-584.18
(=) Excess Retained (M)	593.20	1,177.38	1,566.83
(/) Shares Outstanding (M)	1,246.50	1,246.50	1,246.50
(=) Excess Retained per Share	0.48	0.94	1.26
LTM Dividend per Share	4.52	4.52	4.52
(+) Excess Retained per Share	0.48	0.94	1.26
(=) Adjusted Dividend	5.00	5.47	5.78
WACC / Discount Rate	4.78%	4.78%	4.78%
Growth Rate	2.66%	3.66%	4.66%
Fair Value	$242.10	$506.17	$1,209.83
Upside / Downside	214.29%	557.10%	1,470.60%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,789.00	8,073.78	8,368.97	8,674.96	8,992.13	9,320.90	9,600.52
Payout Ratio	72.38%	75.91%	79.43%	82.95%	86.48%	90.00%	92.50%
Projected Dividends (M)	5,638.00	6,128.59	6,647.51	7,196.19	7,776.11	8,388.81	8,880.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.78%	4.78%	4.78%
Growth Rate	2.66%	3.66%	4.66%
Year 1 PV (M)	5,792.81	5,849.24	5,905.67
Year 2 PV (M)	5,939.04	6,055.31	6,172.71
Year 3 PV (M)	6,076.99	6,256.32	6,439.14
Year 4 PV (M)	6,206.93	6,452.34	6,704.95
Year 5 PV (M)	6,329.12	6,643.45	6,970.15
PV of Terminal Value (M)	377,283.07	396,020.64	415,495.40
Equity Value (M)	407,627.96	427,277.30	447,688.02
Shares Outstanding (M)	1,246.50	1,246.50	1,246.50
Fair Value	$327.02	$342.78	$359.16
Upside / Downside	324.53%	345.00%	366.25%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 90 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
688267.SS	China Catalyst Holding Co., Ltd.	1.26%	$0.35	34.87%
8848.T	Leopalace21 Corporation	1.26%	$8.31	27.11%
BAUH4.SA	Excelsior Alimentos S.A.	1.26%	$1.17	21.88%
CAST.ST	Castellum AB (publ)	1.26%	$1.33	21.53%
CRH	CRH plc	1.26%	$1.60	33.62%
HBEL.BO	Humming Bird Education Limited	1.26%	$0.30	36.54%
JCI	Johnson Controls International plc	1.26%	$1.54	56.71%
KOG.OL	Kongsberg Gruppen ASA	1.26%	$3.40	42.40%
OEM-B.ST	OEM International AB (publ)	1.26%	$1.74	40.26%
SAREGAMA.BO	Saregama India Limited	1.26%	$4.51	42.77%
SDPC.JK	PT Millennium Pharmacon International Tbk	1.26%	$2.00	15.16%
002448.SZ	ZYNP Corporation	1.25%	$0.16	32.06%
0QLU.L	Basler Kantonalbank	1.25%	$1.11	12.42%
145720.KS	Dentium Co. Ltd.	1.25%	$599.51	9.81%
204320.KS	Mando Corporation	1.25%	$820.37	29.46%
3684.TWO	Grand-Tek Technology Co., Ltd.	1.25%	$0.80	29.94%
5819.KL	Hong Leong Bank Berhad	1.25%	$0.28	13.43%
600633.SS	Zhejiang Daily Digital Culture Group Co.,Ltd.	1.25%	$0.16	35.54%
600850.SS	CETC Digital Technology Co.,Ltd.	1.25%	$0.37	49.83%
603329.SS	Shanghai Ace Investment & Development Co., Ltd.	1.25%	$0.14	79.14%
603920.SS	Olympic Circuit Technology Co., Ltd	1.25%	$0.61	53.40%
6632.T	JVCKENWOOD Corporation	1.25%	$15.03	12.26%
9717.T	JASTEC Co., Ltd.	1.25%	$24.25	22.00%
9719.T	SCSK Corporation	1.25%	$70.95	36.13%
ENTER.AT	Entersoft S.A.	1.25%	$0.10	20.30%
ETN	Eaton Corporation plc	1.25%	$4.08	40.54%
IRFC.BO	Indian Railway Finance Corporation Limited	1.25%	$1.60	30.59%
LVC.WA	LiveChat Software S.A.	1.25%	$1.46	20.71%
ORSTED.CO	Ørsted A/S	1.25%	$1.60	10.19%
000514.SZ	Chongqing Yukaifa Co., Ltd	1.24%	$0.06	55.20%
002346.SZ	Shanghai Zhezhong Group Co.,Ltd	1.24%	$0.25	18.48%
002748.SZ	Jiangxi Selon Industrial Co., Ltd.	1.24%	$0.16	89.09%
1976.T	MEISEI INDUSTRIAL Co.,Ltd.	1.24%	$21.03	12.53%
300763.SZ	Ginlong Technologies Co., Ltd.	1.24%	$0.88	39.17%
600871.SS	Sinopec Oilfield Service Corporation	1.24%	$0.03	81.02%
603585.SS	Suli Co., Ltd.	1.24%	$0.23	35.70%
605116.SS	Aurisco Pharmaceutical Co.,Ltd.	1.24%	$0.31	29.49%
ALWED.PA	Wedia S.A.	1.24%	$0.38	21.38%
MNC.WA	Mennica Polska S.A.	1.24%	$0.60	6.22%
MTHH.CO	MT Højgaard Holding A/S	1.24%	$6.49	19.74%
WALL-B.ST	Wallenstam AB (publ)	1.24%	$0.51	17.40%
WRT1V.HE	Wärtsilä Oyj Abp	1.24%	$0.38	40.46%
041830.KQ	InBody Co.,Ltd	1.23%	$400.00	16.47%
0QHK.L	SeSa S.p.A.	1.23%	$1.12	27.54%
0Y5C.L	Allegion plc	1.23%	$1.99	26.83%
300726.SZ	Zhuzhou Hongda Electronics Corp.,Ltd.	1.23%	$0.63	74.98%
300916.SZ	Shenzhen Longtech Smart Control Co., Ltd.	1.23%	$0.40	42.79%
4148.TW	All Cosmos Bio-Tech Holding Corporation	1.23%	$0.48	23.21%
544.SI	CSE Global Limited	1.23%	$0.01	26.84%
600104.SS	SAIC Motor Corporation Limited	1.23%	$0.19	75.02%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

The Bank of Nova Scotia (BNS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener