DDM Analysis: MRCH.L

Valuation Snapshot

Stable Growth	$12.43 - $21.26	$16.26
Multi-Stage	$12.84 - $14.00	$13.41
Blended Fair Value	$14.83
Current Price	$5.50
Upside	169.68%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	7.86%	5.57%	0.29	0.27	0.24	0.23	0.21	0.20	0.19	0.18	0.18	0.18
YoY Growth	-	-	4.77%	12.11%	8.19%	5.98%	8.41%	5.59%	3.67%	2.08%	0.00%	5.36%
Dividend Yield	-	-	5.17%	5.06%	4.14%	3.95%	4.88%	3.70%	3.96%	3.69%	3.89%	4.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	142.89
(-) Cash Dividends Paid (M)	85.19
(=) Cash Retained (M)	57.71

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	28.58	17.86	10.72
Cash Retained (M)	57.71	57.71	57.71
(-) Cash Required (M)	-28.58	-17.86	-10.72
(=) Excess Retained (M)	29.13	39.85	46.99
(/) Shares Outstanding (M)	148.04	148.04	148.04
(=) Excess Retained per Share	0.20	0.27	0.32
LTM Dividend per Share	0.58	0.58	0.58
(+) Excess Retained per Share	0.20	0.27	0.32
(=) Adjusted Dividend	0.77	0.84	0.89
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	3.57%	4.57%	5.57%
Fair Value	$12.43	$16.26	$21.26
Upside / Downside	126.05%	195.57%	286.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	142.89	149.42	156.24	163.38	170.84	178.65	184.01
Payout Ratio	59.61%	65.69%	71.77%	77.85%	83.92%	90.00%	92.50%
Projected Dividends (M)	85.19	98.16	112.14	127.19	143.38	160.78	170.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	3.57%	4.57%	5.57%
Year 1 PV (M)	88.38	89.23	90.09
Year 2 PV (M)	90.91	92.67	94.45
Year 3 PV (M)	92.84	95.56	98.32
Year 4 PV (M)	94.24	97.93	101.73
Year 5 PV (M)	95.15	99.83	104.70
PV of Terminal Value (M)	1,438.94	1,509.77	1,583.35
Equity Value (M)	1,900.46	1,984.99	2,072.64
Shares Outstanding (M)	148.04	148.04	148.04
Fair Value	$12.84	$13.41	$14.00
Upside / Downside	133.41%	143.80%	154.56%

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

The Merchants Trust Plc (MRCH.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener