DDM Analysis: SSE.L

Valuation Snapshot

Stable Growth	$15.09 - $21.03	$18.06
Multi-Stage	$37.29 - $41.15	$39.18
Blended Fair Value	$28.62
Current Price	$17.42
Upside	64.30%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-7.78%	-3.90%	0.37	0.83	0.43	0.46	0.72	0.55	0.63	0.54	0.61	0.64
YoY Growth	-	-	-56.19%	93.51%	-6.38%	-36.47%	32.24%	-12.60%	16.05%	-11.10%	-5.58%	18.33%
Dividend Yield	-	-	2.29%	5.11%	2.39%	2.63%	4.98%	4.20%	5.43%	4.23%	4.12%	4.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,883.00
(-) Cash Dividends Paid (M)	1,135.80
(=) Cash Retained (M)	1,747.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	576.60	360.38	216.23
Cash Retained (M)	1,747.20	1,747.20	1,747.20
(-) Cash Required (M)	-576.60	-360.38	-216.23
(=) Excess Retained (M)	1,170.60	1,386.83	1,530.98
(/) Shares Outstanding (M)	1,100.70	1,100.70	1,100.70
(=) Excess Retained per Share	1.06	1.26	1.39
LTM Dividend per Share	1.03	1.03	1.03
(+) Excess Retained per Share	1.06	1.26	1.39
(=) Adjusted Dividend	2.10	2.29	2.42
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	-5.90%	-4.90%	-3.90%
Fair Value	$15.09	$18.06	$21.03
Upside / Downside	-13.39%	3.67%	20.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,883.00	2,741.76	2,607.43	2,479.69	2,358.20	2,242.67	2,309.95
Payout Ratio	39.40%	49.52%	59.64%	69.76%	79.88%	90.00%	92.50%
Projected Dividends (M)	1,135.80	1,357.64	1,555.02	1,729.80	1,883.72	2,018.40	2,136.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	-5.90%	-4.90%	-3.90%
Year 1 PV (M)	1,253.49	1,266.81	1,280.13
Year 2 PV (M)	1,325.59	1,353.91	1,382.54
Year 3 PV (M)	1,361.46	1,405.33	1,450.13
Year 4 PV (M)	1,368.87	1,427.99	1,489.01
Year 5 PV (M)	1,354.23	1,427.73	1,504.39
PV of Terminal Value (M)	34,380.77	36,246.82	38,193.02
Equity Value (M)	41,044.41	43,128.60	45,299.22
Shares Outstanding (M)	1,100.70	1,100.70	1,100.70
Fair Value	$37.29	$39.18	$41.15
Upside / Downside	114.06%	124.93%	136.25%

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

SSE plc (SSE.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener