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 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

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