DDM Analysis: GAW.L

Valuation Snapshot

Stable Growth	$242.47 - $629.60	$368.31
Multi-Stage	$179.76 - $195.69	$187.58
Blended Fair Value	$277.95
Current Price	$153.30
Upside	81.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	29.37%	26.30%	5.19	4.19	4.14	2.83	1.83	1.43	1.52	1.17	0.72	0.39
YoY Growth	-	-	23.93%	1.32%	45.99%	54.55%	27.91%	-5.78%	29.71%	62.60%	85.41%	-22.67%
Dividend Yield	-	-	3.39%	4.14%	4.37%	3.86%	1.51%	1.84%	3.41%	4.04%	7.72%	7.78%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	347.20
(-) Cash Dividends Paid (M)	309.70
(=) Cash Retained (M)	37.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	69.44	43.40	26.04
Cash Retained (M)	37.50	37.50	37.50
(-) Cash Required (M)	-69.44	-43.40	-26.04
(=) Excess Retained (M)	-31.94	-5.90	11.46
(/) Shares Outstanding (M)	33.01	33.01	33.01
(=) Excess Retained per Share	-0.97	-0.18	0.35
LTM Dividend per Share	9.38	9.38	9.38
(+) Excess Retained per Share	-0.97	-0.18	0.35
(=) Adjusted Dividend	8.41	9.20	9.73
WACC / Discount Rate	9.16%	9.16%	9.16%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$242.47	$368.31	$629.60
Upside / Downside	58.16%	140.25%	310.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	347.20	369.77	393.80	419.40	446.66	475.69	489.96
Payout Ratio	89.20%	89.36%	89.52%	89.68%	89.84%	90.00%	92.50%
Projected Dividends (M)	309.70	330.42	352.53	376.12	401.28	428.12	453.22

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.16%	9.16%	9.16%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	299.85	302.69	305.53
Year 2 PV (M)	290.31	295.84	301.42
Year 3 PV (M)	281.08	289.15	297.37
Year 4 PV (M)	272.14	282.60	293.37
Year 5 PV (M)	263.48	276.20	289.42
PV of Terminal Value (M)	4,527.07	4,745.73	4,972.76
Equity Value (M)	5,933.93	6,192.22	6,459.87
Shares Outstanding (M)	33.01	33.01	33.01
Fair Value	$179.76	$187.58	$195.69
Upside / Downside	17.26%	22.36%	27.65%

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

Games Workshop Group PLC (GAW.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener