DDM Analysis: IGG.L

Valuation Snapshot

Stable Growth	$61.24 - $171.17	$95.13
Multi-Stage	$42.43 - $46.36	$44.36
Blended Fair Value	$69.74
Current Price	$11.22
Upside	521.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.96%	4.00%	0.44	0.47	0.50	0.49	0.42	0.42	0.45	0.32	0.31	0.27
YoY Growth	-	-	-6.34%	-5.21%	1.02%	16.59%	0.31%	-6.95%	43.06%	0.76%	15.13%	-8.60%
Dividend Yield	-	-	3.92%	5.80%	7.38%	6.85%	4.82%	5.30%	8.24%	3.64%	5.36%	3.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	953.01
(-) Cash Dividends Paid (M)	296.20
(=) Cash Retained (M)	656.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	190.60	119.13	71.48
Cash Retained (M)	656.81	656.81	656.81
(-) Cash Required (M)	-190.60	-119.13	-71.48
(=) Excess Retained (M)	466.21	537.69	585.34
(/) Shares Outstanding (M)	379.45	379.45	379.45
(=) Excess Retained per Share	1.23	1.42	1.54
LTM Dividend per Share	0.78	0.78	0.78
(+) Excess Retained per Share	1.23	1.42	1.54
(=) Adjusted Dividend	2.01	2.20	2.32
WACC / Discount Rate	8.83%	8.83%	8.83%
Growth Rate	5.37%	6.37%	7.37%
Fair Value	$61.24	$95.13	$171.17
Upside / Downside	445.79%	747.85%	1,425.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	953.01	1,013.72	1,078.30	1,147.00	1,220.07	1,297.79	1,336.72
Payout Ratio	31.08%	42.86%	54.65%	66.43%	78.22%	90.00%	92.50%
Projected Dividends (M)	296.20	434.53	589.27	761.97	954.29	1,168.01	1,236.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.83%	8.83%	8.83%
Growth Rate	5.37%	6.37%	7.37%
Year 1 PV (M)	395.52	399.28	403.03
Year 2 PV (M)	488.24	497.55	506.95
Year 3 PV (M)	574.66	591.18	608.01
Year 4 PV (M)	655.11	680.33	706.28
Year 5 PV (M)	729.86	765.15	801.80
PV of Terminal Value (M)	13,257.69	13,898.84	14,564.57
Equity Value (M)	16,101.08	16,832.34	17,590.64
Shares Outstanding (M)	379.45	379.45	379.45
Fair Value	$42.43	$44.36	$46.36
Upside / Downside	278.19%	295.36%	313.17%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

IG Group Holdings plc (IGG.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener