DDM Analysis: REDD.L

Valuation Snapshot

Stable Growth	$45.48 - $212.53	$101.30
Multi-Stage	$24.21 - $26.47	$25.32
Blended Fair Value	$63.31
Current Price	$3.36
Upside	1,784.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	17.45%	24.75%	0.21	0.18	0.10	0.10	0.10	0.10	0.09	0.08	0.06	0.05
YoY Growth	-	-	18.96%	76.10%	2.45%	3.85%	0.28%	6.81%	8.76%	37.70%	19.40%	113.92%
Dividend Yield	-	-	5.76%	4.55%	2.82%	5.56%	2.62%	2.59%	1.69%	2.05%	0.93%	0.97%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	259.86
(-) Cash Dividends Paid (M)	104.17
(=) Cash Retained (M)	155.69

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	51.97	32.48	19.49
Cash Retained (M)	155.69	155.69	155.69
(-) Cash Required (M)	-51.97	-32.48	-19.49
(=) Excess Retained (M)	103.72	123.21	136.20
(/) Shares Outstanding (M)	243.16	243.16	243.16
(=) Excess Retained per Share	0.43	0.51	0.56
LTM Dividend per Share	0.43	0.43	0.43
(+) Excess Retained per Share	0.43	0.51	0.56
(=) Adjusted Dividend	0.85	0.94	0.99
WACC / Discount Rate	7.48%	7.48%	7.48%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$45.48	$101.30	$212.53
Upside / Downside	1,253.66%	2,914.99%	6,225.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	259.86	276.75	294.74	313.89	334.30	356.03	366.71
Payout Ratio	40.09%	50.07%	60.05%	70.03%	80.02%	90.00%	92.50%
Projected Dividends (M)	104.17	138.56	176.99	219.83	267.49	320.42	339.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.48%	7.48%	7.48%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	127.71	128.92	130.13
Year 2 PV (M)	150.34	153.21	156.10
Year 3 PV (M)	172.10	177.04	182.07
Year 4 PV (M)	193.00	200.43	208.06
Year 5 PV (M)	213.08	223.37	234.05
PV of Terminal Value (M)	5,031.55	5,274.58	5,526.90
Equity Value (M)	5,887.78	6,157.53	6,437.32
Shares Outstanding (M)	243.16	243.16	243.16
Fair Value	$24.21	$25.32	$26.47
Upside / Downside	620.64%	653.66%	687.90%

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

Mode

Ticker

Industry

Sector

Redde Northgate plc (REDD.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener