DDM Analysis: SIG

Valuation Snapshot

Stable Growth	$202.14 - $642.22	$601.53
Multi-Stage	$315.62 - $348.21	$331.60
Blended Fair Value	$466.56
Current Price	$98.85
Upside	371.99%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-8.89%	-1.28%	1.15	0.94	0.86	0.45	0.46	1.82	1.86	1.80	1.78	1.58
YoY Growth	-	-	21.80%	9.02%	92.63%	-2.06%	-74.94%	-2.03%	3.27%	1.19%	12.67%	21.34%
Dividend Yield	-	-	1.87%	1.00%	1.17%	0.64%	0.77%	20.09%	8.04%	4.76%	2.71%	1.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	145.00
(-) Cash Dividends Paid (M)	51.50
(=) Cash Retained (M)	93.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	29.00	18.13	10.88
Cash Retained (M)	93.50	93.50	93.50
(-) Cash Required (M)	-29.00	-18.13	-10.88
(=) Excess Retained (M)	64.50	75.38	82.63
(/) Shares Outstanding (M)	42.43	42.43	42.43
(=) Excess Retained per Share	1.52	1.78	1.95
LTM Dividend per Share	1.21	1.21	1.21
(+) Excess Retained per Share	1.52	1.78	1.95
(=) Adjusted Dividend	2.73	2.99	3.16
WACC / Discount Rate	0.92%	0.92%	0.92%
Growth Rate	-0.43%	0.57%	1.57%
Fair Value	$202.14	$601.53	$642.22
Upside / Downside	104.49%	508.53%	549.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	145.00	145.83	146.66	147.50	148.34	149.19	153.66
Payout Ratio	35.52%	46.41%	57.31%	68.21%	79.10%	90.00%	92.50%
Projected Dividends (M)	51.50	67.68	84.05	100.60	117.34	134.27	142.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.92%	0.92%	0.92%
Growth Rate	-0.43%	0.57%	1.57%
Year 1 PV (M)	66.40	67.07	67.74
Year 2 PV (M)	80.90	82.53	84.18
Year 3 PV (M)	94.99	97.88	100.83
Year 4 PV (M)	108.70	113.13	117.70
Year 5 PV (M)	122.02	128.27	134.78
PV of Terminal Value (M)	12,917.27	13,579.08	14,267.74
Equity Value (M)	13,390.28	14,067.97	14,772.97
Shares Outstanding (M)	42.43	42.43	42.43
Fair Value	$315.62	$331.60	$348.21
Upside / Downside	219.29%	235.45%	252.26%

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

Signet Jewelers Limited (SIG)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener