DDM Analysis: IGG.L

Valuation Snapshot

Stable Growth	$61.24 - $171.17	$95.13
Multi-Stage	$42.43 - $46.36	$44.36
Blended Fair Value	$69.74
Current Price	$11.22
Upside	521.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.96%	4.00%	0.44	0.47	0.50	0.49	0.42	0.42	0.45	0.32	0.31	0.27
YoY Growth	-	-	-6.34%	-5.21%	1.02%	16.59%	0.31%	-6.95%	43.06%	0.76%	15.13%	-8.60%
Dividend Yield	-	-	3.92%	5.80%	7.38%	6.85%	4.82%	5.30%	8.24%	3.64%	5.36%	3.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	953.01
(-) Cash Dividends Paid (M)	296.20
(=) Cash Retained (M)	656.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	190.60	119.13	71.48
Cash Retained (M)	656.81	656.81	656.81
(-) Cash Required (M)	-190.60	-119.13	-71.48
(=) Excess Retained (M)	466.21	537.69	585.34
(/) Shares Outstanding (M)	379.45	379.45	379.45
(=) Excess Retained per Share	1.23	1.42	1.54
LTM Dividend per Share	0.78	0.78	0.78
(+) Excess Retained per Share	1.23	1.42	1.54
(=) Adjusted Dividend	2.01	2.20	2.32
WACC / Discount Rate	8.83%	8.83%	8.83%
Growth Rate	5.37%	6.37%	7.37%
Fair Value	$61.24	$95.13	$171.17
Upside / Downside	445.79%	747.85%	1,425.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	953.01	1,013.72	1,078.30	1,147.00	1,220.07	1,297.79	1,336.72
Payout Ratio	31.08%	42.86%	54.65%	66.43%	78.22%	90.00%	92.50%
Projected Dividends (M)	296.20	434.53	589.27	761.97	954.29	1,168.01	1,236.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.83%	8.83%	8.83%
Growth Rate	5.37%	6.37%	7.37%
Year 1 PV (M)	395.52	399.28	403.03
Year 2 PV (M)	488.24	497.55	506.95
Year 3 PV (M)	574.66	591.18	608.01
Year 4 PV (M)	655.11	680.33	706.28
Year 5 PV (M)	729.86	765.15	801.80
PV of Terminal Value (M)	13,257.69	13,898.84	14,564.57
Equity Value (M)	16,101.08	16,832.34	17,590.64
Shares Outstanding (M)	379.45	379.45	379.45
Fair Value	$42.43	$44.36	$46.36
Upside / Downside	278.19%	295.36%	313.17%

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

IG Group Holdings plc (IGG.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener