DDM Analysis: STE

Valuation Snapshot

Stable Growth	$221.58 - $1,059.77	$392.59
Multi-Stage	$135.37 - $147.95	$141.55
Blended Fair Value	$267.07
Current Price	$247.44
Upside	7.93%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.31%	15.18%	2.22	2.03	1.86	1.65	1.35	1.24	1.14	1.04	0.94	0.66
YoY Growth	-	-	9.63%	9.30%	12.46%	21.92%	8.78%	9.36%	9.30%	10.45%	42.93%	21.85%
Dividend Yield	-	-	0.93%	0.93%	0.83%	0.80%	0.66%	0.81%	0.76%	0.99%	1.16%	0.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	688.51
(-) Cash Dividends Paid (M)	230.30
(=) Cash Retained (M)	458.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	137.70	86.06	51.64
Cash Retained (M)	458.20	458.20	458.20
(-) Cash Required (M)	-137.70	-86.06	-51.64
(=) Excess Retained (M)	320.50	372.14	406.57
(/) Shares Outstanding (M)	98.82	98.82	98.82
(=) Excess Retained per Share	3.24	3.77	4.11
LTM Dividend per Share	2.33	2.33	2.33
(+) Excess Retained per Share	3.24	3.77	4.11
(=) Adjusted Dividend	5.57	6.10	6.44
WACC / Discount Rate	8.15%	8.15%	8.15%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$221.58	$392.59	$1,059.77
Upside / Downside	-10.45%	58.66%	328.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	688.51	733.26	780.92	831.68	885.74	943.31	971.61
Payout Ratio	33.45%	44.76%	56.07%	67.38%	78.69%	90.00%	92.50%
Projected Dividends (M)	230.30	328.20	437.86	560.38	696.99	848.98	898.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.15%	8.15%	8.15%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	300.61	303.46	306.31
Year 2 PV (M)	367.33	374.33	381.39
Year 3 PV (M)	430.60	442.96	455.55
Year 4 PV (M)	490.54	509.40	528.80
Year 5 PV (M)	547.27	573.71	601.15
PV of Terminal Value (M)	11,241.46	11,784.43	12,348.17
Equity Value (M)	13,377.81	13,988.28	14,621.38
Shares Outstanding (M)	98.82	98.82	98.82
Fair Value	$135.37	$141.55	$147.95
Upside / Downside	-45.29%	-42.80%	-40.21%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

STERIS plc (STE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener