DDM Analysis: EXPN.L

Valuation Snapshot

Stable Growth	$62.75 - $178.61	$98.01
Multi-Stage	$60.89 - $66.69	$63.74
Blended Fair Value	$80.88
Current Price	$46.09
Upside	75.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.09%	3.72%	0.59	0.55	0.52	0.48	0.46	0.46	0.45	0.43	0.42	0.42
YoY Growth	-	-	7.06%	5.59%	8.30%	4.21%	0.47%	3.65%	4.85%	2.35%	0.00%	1.06%
Dividend Yield	-	-	1.29%	1.30%	1.60%	1.25%	1.35%	1.66%	1.63%	1.97%	2.03%	2.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,382.36
(-) Cash Dividends Paid (M)	1,055.00
(=) Cash Retained (M)	1,327.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	476.47	297.80	178.68
Cash Retained (M)	1,327.36	1,327.36	1,327.36
(-) Cash Required (M)	-476.47	-297.80	-178.68
(=) Excess Retained (M)	850.89	1,029.57	1,148.68
(/) Shares Outstanding (M)	921.50	921.50	921.50
(=) Excess Retained per Share	0.92	1.12	1.25
LTM Dividend per Share	1.14	1.14	1.14
(+) Excess Retained per Share	0.92	1.12	1.25
(=) Adjusted Dividend	2.07	2.26	2.39
WACC / Discount Rate	6.99%	6.99%	6.99%
Growth Rate	3.57%	4.57%	5.57%
Fair Value	$62.75	$98.01	$178.61
Upside / Downside	36.16%	112.66%	287.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,382.36	2,491.30	2,605.23	2,724.36	2,848.94	2,979.22	3,068.60
Payout Ratio	44.28%	53.43%	62.57%	71.71%	80.86%	90.00%	92.50%
Projected Dividends (M)	1,055.00	1,331.03	1,630.10	1,953.74	2,303.56	2,681.30	2,838.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.99%	6.99%	6.99%
Growth Rate	3.57%	4.57%	5.57%
Year 1 PV (M)	1,232.21	1,244.11	1,256.01
Year 2 PV (M)	1,397.05	1,424.15	1,451.52
Year 3 PV (M)	1,550.10	1,595.44	1,641.65
Year 4 PV (M)	1,691.97	1,758.27	1,826.50
Year 5 PV (M)	1,823.21	1,912.94	2,006.17
PV of Terminal Value (M)	48,416.24	50,799.11	53,274.90
Equity Value (M)	56,110.79	58,734.03	61,456.75
Shares Outstanding (M)	921.50	921.50	921.50
Fair Value	$60.89	$63.74	$66.69
Upside / Downside	32.11%	38.29%	44.70%

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

Experian plc (EXPN.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener