DDM Analysis: SMDS.L

Valuation Snapshot

Stable Growth	$41.91 - $81.64	$57.67
Multi-Stage	$43.92 - $47.99	$45.92
Blended Fair Value	$51.79
Current Price	$3.50
Upside	1,379.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.72%	12.81%	0.71	0.84	0.48	0.00	0.64	0.54	0.45	0.35	0.31	0.27
YoY Growth	-	-	-14.53%	74.10%	0.00%	-100.00%	18.72%	19.11%	29.75%	12.04%	14.89%	27.03%
Dividend Yield	-	-	20.41%	27.13%	14.50%	0.00%	20.58%	15.15%	9.34%	8.55%	8.80%	8.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	887.00
(-) Cash Dividends Paid (M)	536.00
(=) Cash Retained (M)	351.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	177.40	110.88	66.53
Cash Retained (M)	351.00	351.00	351.00
(-) Cash Required (M)	-177.40	-110.88	-66.53
(=) Excess Retained (M)	173.60	240.13	284.48
(/) Shares Outstanding (M)	345.82	345.82	345.82
(=) Excess Retained per Share	0.50	0.69	0.82
LTM Dividend per Share	1.55	1.55	1.55
(+) Excess Retained per Share	0.50	0.69	0.82
(=) Adjusted Dividend	2.05	2.24	2.37
WACC / Discount Rate	8.45%	8.45%	8.45%
Growth Rate	3.39%	4.39%	5.39%
Fair Value	$41.91	$57.67	$81.64
Upside / Downside	1,097.29%	1,547.66%	2,232.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	887.00	925.96	966.62	1,009.07	1,053.39	1,099.65	1,132.64
Payout Ratio	60.43%	66.34%	72.26%	78.17%	84.09%	90.00%	92.50%
Projected Dividends (M)	536.00	614.30	698.45	788.81	885.75	989.69	1,047.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.45%	8.45%	8.45%
Growth Rate	3.39%	4.39%	5.39%
Year 1 PV (M)	560.99	566.42	571.84
Year 2 PV (M)	582.48	593.80	605.23
Year 3 PV (M)	600.74	618.34	636.28
Year 4 PV (M)	616.03	640.21	665.10
Year 5 PV (M)	628.58	659.57	691.77
PV of Terminal Value (M)	12,199.64	12,801.14	13,426.12
Equity Value (M)	15,188.46	15,879.48	16,596.35
Shares Outstanding (M)	345.82	345.82	345.82
Fair Value	$43.92	$45.92	$47.99
Upside / Downside	1,154.84%	1,211.93%	1,271.16%

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

DS Smith Plc (SMDS.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener