DDM Analysis: GRG.L

Valuation Snapshot

Stable Growth	$119.05 - $547.55	$269.52
Multi-Stage	$63.22 - $69.10	$66.11
Blended Fair Value	$167.81
Current Price	$19.54
Upside	758.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.72%	12.94%	0.65	0.59	0.96	0.15	0.00	0.70	0.32	0.31	0.30	0.43
YoY Growth	-	-	8.72%	-38.27%	543.79%	0.00%	-100.00%	117.92%	2.79%	4.04%	-29.23%	123.37%
Dividend Yield	-	-	2.32%	2.27%	4.10%	0.45%	0.00%	3.06%	2.55%	2.25%	3.11%	3.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	282.10
(-) Cash Dividends Paid (M)	133.20
(=) Cash Retained (M)	148.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	56.42	35.26	21.16
Cash Retained (M)	148.90	148.90	148.90
(-) Cash Required (M)	-56.42	-35.26	-21.16
(=) Excess Retained (M)	92.48	113.64	127.74
(/) Shares Outstanding (M)	102.46	102.46	102.46
(=) Excess Retained per Share	0.90	1.11	1.25
LTM Dividend per Share	1.30	1.30	1.30
(+) Excess Retained per Share	0.90	1.11	1.25
(=) Adjusted Dividend	2.20	2.41	2.55
WACC / Discount Rate	7.45%	7.45%	7.45%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$119.05	$269.52	$547.55
Upside / Downside	509.25%	1,279.32%	2,702.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	282.10	300.44	319.96	340.76	362.91	386.50	398.10
Payout Ratio	47.22%	55.77%	64.33%	72.89%	81.44%	90.00%	92.50%
Projected Dividends (M)	133.20	167.56	205.83	248.37	295.57	347.85	368.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.45%	7.45%	7.45%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	154.48	155.94	157.41
Year 2 PV (M)	174.94	178.27	181.64
Year 3 PV (M)	194.61	200.20	205.89
Year 4 PV (M)	213.51	221.72	230.16
Year 5 PV (M)	231.65	242.84	254.46
PV of Terminal Value (M)	5,508.36	5,774.41	6,050.65
Equity Value (M)	6,477.55	6,773.39	7,080.21
Shares Outstanding (M)	102.46	102.46	102.46
Fair Value	$63.22	$66.11	$69.10
Upside / Downside	223.54%	238.32%	253.64%

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

Greggs plc (GRG.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener