DDM Analysis: EXPN.L

Valuation Snapshot

Stable Growth	$62.75 - $178.61	$98.01
Multi-Stage	$60.89 - $66.69	$63.74
Blended Fair Value	$80.88
Current Price	$46.09
Upside	75.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.09%	3.72%	0.59	0.55	0.52	0.48	0.46	0.46	0.45	0.43	0.42	0.42
YoY Growth	-	-	7.06%	5.59%	8.30%	4.21%	0.47%	3.65%	4.85%	2.35%	0.00%	1.06%
Dividend Yield	-	-	1.29%	1.30%	1.60%	1.25%	1.35%	1.66%	1.63%	1.97%	2.03%	2.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,382.36
(-) Cash Dividends Paid (M)	1,055.00
(=) Cash Retained (M)	1,327.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	476.47	297.80	178.68
Cash Retained (M)	1,327.36	1,327.36	1,327.36
(-) Cash Required (M)	-476.47	-297.80	-178.68
(=) Excess Retained (M)	850.89	1,029.57	1,148.68
(/) Shares Outstanding (M)	921.50	921.50	921.50
(=) Excess Retained per Share	0.92	1.12	1.25
LTM Dividend per Share	1.14	1.14	1.14
(+) Excess Retained per Share	0.92	1.12	1.25
(=) Adjusted Dividend	2.07	2.26	2.39
WACC / Discount Rate	6.99%	6.99%	6.99%
Growth Rate	3.57%	4.57%	5.57%
Fair Value	$62.75	$98.01	$178.61
Upside / Downside	36.16%	112.66%	287.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,382.36	2,491.30	2,605.23	2,724.36	2,848.94	2,979.22	3,068.60
Payout Ratio	44.28%	53.43%	62.57%	71.71%	80.86%	90.00%	92.50%
Projected Dividends (M)	1,055.00	1,331.03	1,630.10	1,953.74	2,303.56	2,681.30	2,838.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.99%	6.99%	6.99%
Growth Rate	3.57%	4.57%	5.57%
Year 1 PV (M)	1,232.21	1,244.11	1,256.01
Year 2 PV (M)	1,397.05	1,424.15	1,451.52
Year 3 PV (M)	1,550.10	1,595.44	1,641.65
Year 4 PV (M)	1,691.97	1,758.27	1,826.50
Year 5 PV (M)	1,823.21	1,912.94	2,006.17
PV of Terminal Value (M)	48,416.24	50,799.11	53,274.90
Equity Value (M)	56,110.79	58,734.03	61,456.75
Shares Outstanding (M)	921.50	921.50	921.50
Fair Value	$60.89	$63.74	$66.69
Upside / Downside	32.11%	38.29%	44.70%

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

Experian plc (EXPN.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener