DDM Analysis: REL.L

Valuation Snapshot

Stable Growth	$55.45 - $193.91	$91.60
Multi-Stage	$62.07 - $68.05	$65.01
Blended Fair Value	$78.30
Current Price	$39.37
Upside	98.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.89%	7.09%	0.60	0.56	0.52	0.49	0.47	0.45	0.42	0.41	0.36	0.31
YoY Growth	-	-	5.85%	7.73%	6.85%	4.55%	4.51%	5.78%	4.46%	11.57%	17.15%	3.19%
Dividend Yield	-	-	1.64%	1.81%	2.28%	2.04%	2.61%	2.35%	2.62%	2.33%	2.51%	2.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,817.00
(-) Cash Dividends Paid (M)	2,266.00
(=) Cash Retained (M)	1,551.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	763.40	477.13	286.28
Cash Retained (M)	1,551.00	1,551.00	1,551.00
(-) Cash Required (M)	-763.40	-477.13	-286.28
(=) Excess Retained (M)	787.60	1,073.88	1,264.73
(/) Shares Outstanding (M)	1,880.74	1,880.74	1,880.74
(=) Excess Retained per Share	0.42	0.57	0.67
LTM Dividend per Share	1.20	1.20	1.20
(+) Excess Retained per Share	0.42	0.57	0.67
(=) Adjusted Dividend	1.62	1.78	1.88
WACC / Discount Rate	6.05%	6.05%	6.05%
Growth Rate	3.03%	4.03%	5.03%
Fair Value	$55.45	$91.60	$193.91
Upside / Downside	40.84%	132.67%	392.53%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,817.00	3,970.97	4,131.16	4,297.80	4,471.17	4,651.53	4,791.08
Payout Ratio	59.37%	65.49%	71.62%	77.75%	83.87%	90.00%	92.50%
Projected Dividends (M)	2,266.00	2,600.70	2,958.72	3,341.39	3,750.12	4,186.38	4,431.75

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.05%	6.05%	6.05%
Growth Rate	3.03%	4.03%	5.03%
Year 1 PV (M)	2,428.75	2,452.32	2,475.89
Year 2 PV (M)	2,580.40	2,630.73	2,681.55
Year 3 PV (M)	2,721.46	2,801.47	2,883.03
Year 4 PV (M)	2,852.40	2,964.76	3,080.41
Year 5 PV (M)	2,973.69	3,120.83	3,273.73
PV of Terminal Value (M)	103,187.16	108,292.75	113,598.46
Equity Value (M)	116,743.85	122,262.85	127,993.06
Shares Outstanding (M)	1,880.74	1,880.74	1,880.74
Fair Value	$62.07	$65.01	$68.05
Upside / Downside	57.67%	65.12%	72.86%

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

RELX Plc (REL.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener