DDM Analysis: 0Y4Q.L

Valuation Snapshot

Stable Growth	$506.20 - $1,439.66	$790.46
Multi-Stage	$569.03 - $624.66	$596.32
Blended Fair Value	$693.39
Current Price	$344.22
Upside	101.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	1.48%	5.36%	3.51	3.49	3.66	3.71	3.43	3.27	3.04	2.75	1.98	2.75
YoY Growth	-	-	0.57%	-4.61%	-1.34%	8.09%	5.17%	7.52%	10.47%	39.20%	-28.16%	31.90%
Dividend Yield	-	-	1.04%	1.29%	1.58%	1.58%	1.49%	2.12%	1.72%	1.82%	1.29%	1.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,116.00
(-) Cash Dividends Paid (M)	358.00
(=) Cash Retained (M)	1,758.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	423.20	264.50	158.70
Cash Retained (M)	1,758.00	1,758.00	1,758.00
(-) Cash Required (M)	-423.20	-264.50	-158.70
(=) Excess Retained (M)	1,334.80	1,493.50	1,599.30
(/) Shares Outstanding (M)	100.75	100.75	100.75
(=) Excess Retained per Share	13.25	14.82	15.87
LTM Dividend per Share	3.55	3.55	3.55
(+) Excess Retained per Share	13.25	14.82	15.87
(=) Adjusted Dividend	16.80	18.38	19.43
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	2.90%	3.90%	4.90%
Fair Value	$506.20	$790.46	$1,439.66
Upside / Downside	47.06%	129.64%	318.24%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,116.00	2,198.60	2,284.43	2,373.61	2,466.27	2,562.55	2,639.42
Payout Ratio	16.92%	31.53%	46.15%	60.77%	75.38%	90.00%	92.50%
Projected Dividends (M)	358.00	693.33	1,054.29	1,442.38	1,859.17	2,306.29	2,441.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	2.90%	3.90%	4.90%
Year 1 PV (M)	645.84	652.12	658.40
Year 2 PV (M)	914.82	932.69	950.73
Year 3 PV (M)	1,165.85	1,200.17	1,235.16
Year 4 PV (M)	1,399.81	1,455.02	1,511.85
Year 5 PV (M)	1,617.53	1,697.67	1,780.95
PV of Terminal Value (M)	51,586.09	54,141.80	56,797.82
Equity Value (M)	57,329.94	60,079.47	62,934.90
Shares Outstanding (M)	100.75	100.75	100.75
Fair Value	$569.03	$596.32	$624.66
Upside / Downside	65.31%	73.24%	81.47%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Willis Towers Watson Public Limited Company (0Y4Q.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener