DDM Analysis: ICGT.L

Valuation Snapshot

Stable Growth	$37.30 - $83.45	$53.95
Multi-Stage	$28.89 - $31.55	$30.20
Blended Fair Value	$42.07
Current Price	$13.42
Upside	213.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.99%	7.04%	0.33	0.33	0.30	0.27	0.24	0.23	0.22	0.21	0.17	0.22
YoY Growth	-	-	2.83%	9.20%	11.30%	12.81%	4.15%	4.46%	4.66%	22.36%	-23.35%	31.09%
Dividend Yield	-	-	2.50%	2.66%	2.59%	2.23%	2.52%	2.36%	2.66%	2.55%	2.44%	4.05%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	124.88
(-) Cash Dividends Paid (M)	38.56
(=) Cash Retained (M)	86.32

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	24.98	15.61	9.37
Cash Retained (M)	86.32	86.32	86.32
(-) Cash Required (M)	-24.98	-15.61	-9.37
(=) Excess Retained (M)	61.34	70.71	76.95
(/) Shares Outstanding (M)	66.60	66.60	66.60
(=) Excess Retained per Share	0.92	1.06	1.16
LTM Dividend per Share	0.58	0.58	0.58
(+) Excess Retained per Share	0.92	1.06	1.16
(=) Adjusted Dividend	1.50	1.64	1.73
WACC / Discount Rate	9.26%	9.26%	9.26%
Growth Rate	5.04%	6.04%	7.04%
Fair Value	$37.30	$53.95	$83.45
Upside / Downside	177.91%	302.01%	521.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	124.88	132.41	140.41	148.88	157.87	167.40	172.42
Payout Ratio	30.88%	42.70%	54.53%	66.35%	78.18%	90.00%	92.50%
Projected Dividends (M)	38.56	56.54	76.56	98.78	123.41	150.66	159.49

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.26%	9.26%	9.26%
Growth Rate	5.04%	6.04%	7.04%
Year 1 PV (M)	51.26	51.75	52.24
Year 2 PV (M)	62.93	64.13	65.35
Year 3 PV (M)	73.61	75.73	77.90
Year 4 PV (M)	83.38	86.60	89.91
Year 5 PV (M)	92.28	96.75	101.40
PV of Terminal Value (M)	1,560.22	1,635.92	1,714.53
Equity Value (M)	1,923.68	2,010.89	2,101.33
Shares Outstanding (M)	66.60	66.60	66.60
Fair Value	$28.89	$30.20	$31.55
Upside / Downside	115.24%	125.00%	135.12%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 23 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HUBB	Hubbell Incorporated	1.14%	$5.26	32.54%
MATX	Matson, Inc.	1.14%	$1.42	10.47%
SNX	TD SYNNEX Corporation	1.14%	$1.74	18.66%
ARMK	Aramark	1.13%	$0.42	33.95%
CVLG	Covenant Logistics Group, Inc.	1.13%	$0.25	21.30%
EQT	EQT Corporation	1.13%	$0.61	21.38%
WHD	Cactus, Inc.	1.13%	$0.53	21.20%
CFBK	CF Bankshares Inc.	1.12%	$0.28	10.89%
LII	Lennox International Inc.	1.12%	$5.59	23.57%
ROL	Rollins, Inc.	1.12%	$0.66	61.92%
FELE	Franklin Electric Co., Inc.	1.11%	$1.07	34.36%
GOLF	Acushnet Holdings Corp.	1.11%	$0.91	24.93%
KOP	Koppers Holdings Inc.	1.11%	$0.30	37.27%
MWA	Mueller Water Products, Inc.	1.11%	$0.27	21.86%
RSG	Republic Services, Inc.	1.11%	$2.33	34.47%
0HOU.L	BorgWarner Inc.	1.10%	$0.50	80.60%
0K3H.L	Motorola Solutions, Inc.	1.10%	$4.20	33.55%
FBK	FB Financial Corporation	1.10%	$0.62	32.29%
AGCO	AGCO Corporation	1.09%	$1.16	23.05%
VRE	Veris Residential, Inc.	1.09%	$0.16	26.28%
ALSN	Allison Transmission Holdings, Inc.	1.08%	$1.07	12.88%
CSV	Carriage Services, Inc.	1.08%	$0.45	14.21%
LFUS	Littelfuse, Inc.	1.08%	$2.83	59.57%
OSBC	Old Second Bancorp, Inc.	1.08%	$0.21	15.92%
TPX	Tempur Sealy International, Inc.	1.08%	$0.62	42.01%
WSC	WillScot Holdings Corporation	1.08%	$0.21	17.16%
BVH	Bluegreen Vacations Holding Corporation	1.07%	$0.80	18.69%
HNNAZ	Hennessy Advisors, Inc. 4.875% Notes due 2026	1.07%	$0.27	21.11%
HTB	HomeTrust Bancshares, Inc.	1.07%	$0.46	12.57%
ZBH	Zimmer Biomet Holdings, Inc.	1.07%	$0.96	23.70%
DOV	Dover Corporation	1.05%	$2.06	12.63%
NDAQ	Nasdaq, Inc.	1.05%	$1.01	36.06%
0H9N.L	Aecom	1.04%	$1.00	23.78%
BODY	The Beachbody Company, Inc.	1.04%	$0.10	1.61%
LYTS	LSI Industries Inc.	1.04%	$0.19	24.09%
UNTY	Unity Bancorp, Inc.	1.04%	$0.53	10.03%
CTVA	Corteva, Inc.	1.03%	$0.70	29.41%
TJX	The TJX Companies, Inc.	1.03%	$1.59	35.03%
ABCB	Ameris Bancorp	1.02%	$0.76	13.03%
CRAI	CRA International, Inc.	1.02%	$2.05	23.94%
CTA-PB	E. I. du Pont de Nemours and Company	1.02%	$0.70	29.41%
FNWD	Finward Bancorp	1.02%	$0.36	33.06%
HSII	Heidrick & Struggles International, Inc.	1.02%	$0.60	34.74%
LNG	Cheniere Energy, Inc.	1.02%	$2.02	11.09%
0HTG.L	Cardinal Health, Inc.	1.01%	$2.07	31.03%
0I4X.L	Crown Holdings, Inc.	1.01%	$1.03	12.58%
CMC	Commercial Metals Company	1.01%	$0.72	96.19%
TR	Tootsie Roll Industries, Inc.	1.01%	$0.36	27.67%
KNX	Knight-Swift Transportation Holdings Inc.	1.00%	$0.52	59.68%
PNFP	Pinnacle Financial Partners, Inc.	1.00%	$0.96	11.84%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

ICG Enterprise Trust PLC (ICGT.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener