DDM Analysis: LTHP.L

Valuation Snapshot

Stable Growth	$134.33 - $375.68	$352.07
Multi-Stage	$53.28 - $58.26	$55.72
Blended Fair Value	$203.90
Current Price	$1.23
Upside	16,477.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	34.31%	21.49%	0.79	0.36	0.34	0.22	0.15	0.18	0.17	0.15	0.14	0.12
YoY Growth	-	-	116.11%	7.66%	55.86%	40.31%	-14.09%	8.03%	11.58%	4.15%	16.51%	9.57%
Dividend Yield	-	-	64.01%	29.62%	27.51%	17.65%	12.58%	14.65%	13.56%	12.15%	11.67%	10.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	38.10
(-) Cash Dividends Paid (M)	22.94
(=) Cash Retained (M)	15.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7.62	4.76	2.86
Cash Retained (M)	15.16	15.16	15.16
(-) Cash Required (M)	-7.62	-4.76	-2.86
(=) Excess Retained (M)	7.54	10.40	12.30
(/) Shares Outstanding (M)	20.17	20.17	20.17
(=) Excess Retained per Share	0.37	0.52	0.61
LTM Dividend per Share	1.14	1.14	1.14
(+) Excess Retained per Share	0.37	0.52	0.61
(=) Adjusted Dividend	1.51	1.65	1.75
WACC / Discount Rate	6.69%	6.69%	6.69%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$134.33	$352.07	$375.68
Upside / Downside	10,821.18%	28,523.69%	30,443.46%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	38.10	40.58	43.21	46.02	49.01	52.20	53.76
Payout Ratio	60.21%	66.17%	72.12%	78.08%	84.04%	90.00%	92.50%
Projected Dividends (M)	22.94	26.85	31.17	35.93	41.19	46.98	49.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.69%	6.69%	6.69%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24.93	25.16	25.40
Year 2 PV (M)	26.87	27.38	27.90
Year 3 PV (M)	28.77	29.59	30.43
Year 4 PV (M)	30.62	31.80	33.01
Year 5 PV (M)	32.42	33.99	35.62
PV of Terminal Value (M)	930.98	975.94	1,022.63
Equity Value (M)	1,074.58	1,123.87	1,174.99
Shares Outstanding (M)	20.17	20.17	20.17
Fair Value	$53.28	$55.72	$58.26
Upside / Downside	4,231.76%	4,430.43%	4,636.50%

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

James Latham Plc (LTHP.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener