DDM Analysis: STE

Valuation Snapshot

Stable Growth	$221.58 - $1,059.77	$392.59
Multi-Stage	$135.37 - $147.95	$141.55
Blended Fair Value	$267.07
Current Price	$247.44
Upside	7.93%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	12.31%	15.18%	2.22	2.03	1.86	1.65	1.35	1.24	1.14	1.04	0.94	0.66
YoY Growth	-	-	9.63%	9.30%	12.46%	21.92%	8.78%	9.36%	9.30%	10.45%	42.93%	21.85%
Dividend Yield	-	-	0.93%	0.93%	0.83%	0.80%	0.66%	0.81%	0.76%	0.99%	1.16%	0.96%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	688.51
(-) Cash Dividends Paid (M)	230.30
(=) Cash Retained (M)	458.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	137.70	86.06	51.64
Cash Retained (M)	458.20	458.20	458.20
(-) Cash Required (M)	-137.70	-86.06	-51.64
(=) Excess Retained (M)	320.50	372.14	406.57
(/) Shares Outstanding (M)	98.82	98.82	98.82
(=) Excess Retained per Share	3.24	3.77	4.11
LTM Dividend per Share	2.33	2.33	2.33
(+) Excess Retained per Share	3.24	3.77	4.11
(=) Adjusted Dividend	5.57	6.10	6.44
WACC / Discount Rate	8.15%	8.15%	8.15%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$221.58	$392.59	$1,059.77
Upside / Downside	-10.45%	58.66%	328.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	688.51	733.26	780.92	831.68	885.74	943.31	971.61
Payout Ratio	33.45%	44.76%	56.07%	67.38%	78.69%	90.00%	92.50%
Projected Dividends (M)	230.30	328.20	437.86	560.38	696.99	848.98	898.74

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.15%	8.15%	8.15%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	300.61	303.46	306.31
Year 2 PV (M)	367.33	374.33	381.39
Year 3 PV (M)	430.60	442.96	455.55
Year 4 PV (M)	490.54	509.40	528.80
Year 5 PV (M)	547.27	573.71	601.15
PV of Terminal Value (M)	11,241.46	11,784.43	12,348.17
Equity Value (M)	13,377.81	13,988.28	14,621.38
Shares Outstanding (M)	98.82	98.82	98.82
Fair Value	$135.37	$141.55	$147.95
Upside / Downside	-45.29%	-42.80%	-40.21%

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

STERIS plc (STE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener