DDM Analysis: SMDS.L

Valuation Snapshot

Stable Growth	$41.91 - $81.64	$57.67
Multi-Stage	$43.92 - $47.99	$45.92
Blended Fair Value	$51.79
Current Price	$3.50
Upside	1,379.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.72%	12.81%	0.71	0.84	0.48	0.00	0.64	0.54	0.45	0.35	0.31	0.27
YoY Growth	-	-	-14.53%	74.10%	0.00%	-100.00%	18.72%	19.11%	29.75%	12.04%	14.89%	27.03%
Dividend Yield	-	-	20.41%	27.13%	14.50%	0.00%	20.58%	15.15%	9.34%	8.55%	8.80%	8.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	887.00
(-) Cash Dividends Paid (M)	536.00
(=) Cash Retained (M)	351.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	177.40	110.88	66.53
Cash Retained (M)	351.00	351.00	351.00
(-) Cash Required (M)	-177.40	-110.88	-66.53
(=) Excess Retained (M)	173.60	240.13	284.48
(/) Shares Outstanding (M)	345.82	345.82	345.82
(=) Excess Retained per Share	0.50	0.69	0.82
LTM Dividend per Share	1.55	1.55	1.55
(+) Excess Retained per Share	0.50	0.69	0.82
(=) Adjusted Dividend	2.05	2.24	2.37
WACC / Discount Rate	8.45%	8.45%	8.45%
Growth Rate	3.39%	4.39%	5.39%
Fair Value	$41.91	$57.67	$81.64
Upside / Downside	1,097.29%	1,547.66%	2,232.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	887.00	925.96	966.62	1,009.07	1,053.39	1,099.65	1,132.64
Payout Ratio	60.43%	66.34%	72.26%	78.17%	84.09%	90.00%	92.50%
Projected Dividends (M)	536.00	614.30	698.45	788.81	885.75	989.69	1,047.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.45%	8.45%	8.45%
Growth Rate	3.39%	4.39%	5.39%
Year 1 PV (M)	560.99	566.42	571.84
Year 2 PV (M)	582.48	593.80	605.23
Year 3 PV (M)	600.74	618.34	636.28
Year 4 PV (M)	616.03	640.21	665.10
Year 5 PV (M)	628.58	659.57	691.77
PV of Terminal Value (M)	12,199.64	12,801.14	13,426.12
Equity Value (M)	15,188.46	15,879.48	16,596.35
Shares Outstanding (M)	345.82	345.82	345.82
Fair Value	$43.92	$45.92	$47.99
Upside / Downside	1,154.84%	1,211.93%	1,271.16%

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

DS Smith Plc (SMDS.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener