DDM Analysis: LWDB.L

Valuation Snapshot

Stable Growth	$55.88 - $150.16	$85.79
Multi-Stage	$38.27 - $41.81	$40.01
Blended Fair Value	$62.90
Current Price	$10.00
Upside	528.97%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.29%	9.16%	0.33	0.31	0.28	0.27	0.35	0.18	0.16	0.15	0.15	0.15
YoY Growth	-	-	6.16%	9.02%	6.43%	-24.20%	99.87%	9.59%	4.74%	5.02%	0.02%	6.74%
Dividend Yield	-	-	3.66%	3.84%	3.66%	3.32%	5.07%	2.69%	2.96%	2.42%	2.74%	2.91%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	310.57
(-) Cash Dividends Paid (M)	87.07
(=) Cash Retained (M)	223.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	62.11	38.82	23.29
Cash Retained (M)	223.50	223.50	223.50
(-) Cash Required (M)	-62.11	-38.82	-23.29
(=) Excess Retained (M)	161.38	184.68	200.21
(/) Shares Outstanding (M)	131.71	131.71	131.71
(=) Excess Retained per Share	1.23	1.40	1.52
LTM Dividend per Share	0.66	0.66	0.66
(+) Excess Retained per Share	1.23	1.40	1.52
(=) Adjusted Dividend	1.89	2.06	2.18
WACC / Discount Rate	9.06%	9.06%	9.06%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$55.88	$85.79	$150.16
Upside / Downside	458.80%	757.85%	1,401.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	310.57	330.75	352.25	375.15	399.53	425.50	438.27
Payout Ratio	28.04%	40.43%	52.82%	65.21%	77.61%	90.00%	92.50%
Projected Dividends (M)	87.07	133.72	186.06	244.65	310.07	382.95	405.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.06%	9.06%	9.06%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	121.46	122.61	123.76
Year 2 PV (M)	153.51	156.43	159.38
Year 3 PV (M)	183.33	188.60	193.96
Year 4 PV (M)	211.05	219.16	227.51
Year 5 PV (M)	236.76	248.19	260.07
PV of Terminal Value (M)	4,134.91	4,334.62	4,541.99
Equity Value (M)	5,041.01	5,269.61	5,506.66
Shares Outstanding (M)	131.71	131.71	131.71
Fair Value	$38.27	$40.01	$41.81
Upside / Downside	282.74%	300.09%	318.09%

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

The Law Debenture Corporation p.l.c. (LWDB.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener