DDM Analysis: HSP.L

Valuation Snapshot

Stable Growth	$7.89 - $12.21	$9.89
Multi-Stage	$10.31 - $11.25	$10.77
Blended Fair Value	$10.33
Current Price	$6.80
Upside	51.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	52.75%	3.24%	0.36	0.24	0.08	0.07	0.07	0.04	0.07	0.07	0.03	0.21
YoY Growth	-	-	52.86%	181.13%	18.56%	1.51%	60.79%	-37.40%	0.43%	118.42%	-84.79%	-20.81%
Dividend Yield	-	-	5.34%	4.25%	2.15%	1.30%	1.83%	2.16%	3.04%	1.97%	0.95%	11.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27.03
(-) Cash Dividends Paid (M)	19.89
(=) Cash Retained (M)	7.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5.41	3.38	2.03
Cash Retained (M)	7.14	7.14	7.14
(-) Cash Required (M)	-5.41	-3.38	-2.03
(=) Excess Retained (M)	1.74	3.76	5.11
(/) Shares Outstanding (M)	33.09	33.09	33.09
(=) Excess Retained per Share	0.05	0.11	0.15
LTM Dividend per Share	0.60	0.60	0.60
(+) Excess Retained per Share	0.05	0.11	0.15
(=) Adjusted Dividend	0.65	0.71	0.76
WACC / Discount Rate	9.86%	9.86%	9.86%
Growth Rate	1.45%	2.45%	3.45%
Fair Value	$7.89	$9.89	$12.21
Upside / Downside	16.02%	45.45%	79.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27.03	27.69	28.37	29.07	29.78	30.51	31.43
Payout Ratio	73.58%	76.86%	80.15%	83.43%	86.72%	90.00%	92.50%
Projected Dividends (M)	19.89	21.29	22.74	24.25	25.83	27.46	29.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.86%	9.86%	9.86%
Growth Rate	1.45%	2.45%	3.45%
Year 1 PV (M)	19.19	19.38	19.57
Year 2 PV (M)	18.48	18.84	19.21
Year 3 PV (M)	17.76	18.29	18.83
Year 4 PV (M)	17.05	17.73	18.43
Year 5 PV (M)	16.34	17.16	18.02
PV of Terminal Value (M)	252.31	264.99	278.18
Equity Value (M)	341.13	356.40	372.24
Shares Outstanding (M)	33.09	33.09	33.09
Fair Value	$10.31	$10.77	$11.25
Upside / Downside	51.62%	58.41%	65.45%

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

Hargreaves Services Plc (HSP.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener