DDM Analysis: IHG.L

Valuation Snapshot

Stable Growth	$96.25 - $158.71	$123.98
Multi-Stage	$199.57 - $219.59	$209.39
Blended Fair Value	$166.68
Current Price	$114.02
Upside	46.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-18.52%	-12.11%	1.59	1.50	1.43	0.00	0.00	4.42	1.22	3.64	10.39	1.15
YoY Growth	-	-	5.71%	5.15%	0.00%	0.00%	-100.00%	262.31%	-66.44%	-64.97%	800.53%	-80.04%
Dividend Yield	-	-	1.28%	1.67%	2.49%	0.00%	0.00%	6.41%	2.26%	5.72%	23.16%	2.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,388.00
(-) Cash Dividends Paid (M)	518.00
(=) Cash Retained (M)	870.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	277.60	173.50	104.10
Cash Retained (M)	870.00	870.00	870.00
(-) Cash Required (M)	-277.60	-173.50	-104.10
(=) Excess Retained (M)	592.40	696.50	765.90
(/) Shares Outstanding (M)	162.95	162.95	162.95
(=) Excess Retained per Share	3.64	4.27	4.70
LTM Dividend per Share	3.18	3.18	3.18
(+) Excess Retained per Share	3.64	4.27	4.70
(=) Adjusted Dividend	6.81	7.45	7.88
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	-0.75%	0.25%	1.25%
Fair Value	$96.25	$123.98	$158.71
Upside / Downside	-15.58%	8.73%	39.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,388.00	1,391.44	1,394.89	1,398.35	1,401.82	1,405.29	1,447.45
Payout Ratio	37.32%	47.86%	58.39%	68.93%	79.46%	90.00%	92.50%
Projected Dividends (M)	518.00	665.89	814.50	963.85	1,113.94	1,264.76	1,338.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	-0.75%	0.25%	1.25%
Year 1 PV (M)	620.32	626.57	632.82
Year 2 PV (M)	706.85	721.17	735.63
Year 3 PV (M)	779.23	803.02	827.29
Year 4 PV (M)	838.94	873.27	908.64
Year 5 PV (M)	887.35	932.97	980.44
PV of Terminal Value (M)	28,688.72	30,163.44	31,698.20
Equity Value (M)	32,521.41	34,120.44	35,783.02
Shares Outstanding (M)	162.95	162.95	162.95
Fair Value	$199.57	$209.39	$219.59
Upside / Downside	75.03%	83.64%	92.59%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Ticker

Industry

Sector

InterContinental Hotels Group PLC (IHG.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener