DDM Analysis: 0Y4Q.L

Valuation Snapshot

Stable Growth	$506.20 - $1,439.66	$790.46
Multi-Stage	$569.03 - $624.66	$596.32
Blended Fair Value	$693.39
Current Price	$344.22
Upside	101.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.48%	5.36%	3.51	3.49	3.66	3.71	3.43	3.27	3.04	2.75	1.98	2.75
YoY Growth	-	-	0.57%	-4.61%	-1.34%	8.09%	5.17%	7.52%	10.47%	39.20%	-28.16%	31.90%
Dividend Yield	-	-	1.04%	1.29%	1.58%	1.58%	1.49%	2.12%	1.72%	1.82%	1.29%	1.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,116.00
(-) Cash Dividends Paid (M)	358.00
(=) Cash Retained (M)	1,758.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	423.20	264.50	158.70
Cash Retained (M)	1,758.00	1,758.00	1,758.00
(-) Cash Required (M)	-423.20	-264.50	-158.70
(=) Excess Retained (M)	1,334.80	1,493.50	1,599.30
(/) Shares Outstanding (M)	100.75	100.75	100.75
(=) Excess Retained per Share	13.25	14.82	15.87
LTM Dividend per Share	3.55	3.55	3.55
(+) Excess Retained per Share	13.25	14.82	15.87
(=) Adjusted Dividend	16.80	18.38	19.43
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	2.90%	3.90%	4.90%
Fair Value	$506.20	$790.46	$1,439.66
Upside / Downside	47.06%	129.64%	318.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,116.00	2,198.60	2,284.43	2,373.61	2,466.27	2,562.55	2,639.42
Payout Ratio	16.92%	31.53%	46.15%	60.77%	75.38%	90.00%	92.50%
Projected Dividends (M)	358.00	693.33	1,054.29	1,442.38	1,859.17	2,306.29	2,441.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	2.90%	3.90%	4.90%
Year 1 PV (M)	645.84	652.12	658.40
Year 2 PV (M)	914.82	932.69	950.73
Year 3 PV (M)	1,165.85	1,200.17	1,235.16
Year 4 PV (M)	1,399.81	1,455.02	1,511.85
Year 5 PV (M)	1,617.53	1,697.67	1,780.95
PV of Terminal Value (M)	51,586.09	54,141.80	56,797.82
Equity Value (M)	57,329.94	60,079.47	62,934.90
Shares Outstanding (M)	100.75	100.75	100.75
Fair Value	$569.03	$596.32	$624.66
Upside / Downside	65.31%	73.24%	81.47%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Willis Towers Watson Public Limited Company (0Y4Q.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener