DDM Analysis: LSEG.L

Valuation Snapshot

Stable Growth	$95.00 - $445.08	$167.62
Multi-Stage	$59.17 - $64.62	$61.85
Blended Fair Value	$114.73
Current Price	$106.35
Upside	7.88%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.77%	23.96%	1.16	1.10	1.02	0.77	0.46	0.40	0.34	0.29	0.23	0.21
YoY Growth	-	-	5.07%	7.76%	33.10%	65.76%	16.29%	16.93%	18.87%	22.31%	12.55%	54.14%
Dividend Yield	-	-	1.03%	1.20%	1.43%	1.11%	0.51%	0.51%	0.84%	0.77%	0.80%	0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,669.00
(-) Cash Dividends Paid (M)	838.00
(=) Cash Retained (M)	831.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	333.80	208.63	125.18
Cash Retained (M)	831.00	831.00	831.00
(-) Cash Required (M)	-333.80	-208.63	-125.18
(=) Excess Retained (M)	497.20	622.38	705.83
(/) Shares Outstanding (M)	554.99	554.99	554.99
(=) Excess Retained per Share	0.90	1.12	1.27
LTM Dividend per Share	1.51	1.51	1.51
(+) Excess Retained per Share	0.90	1.12	1.27
(=) Adjusted Dividend	2.41	2.63	2.78
WACC / Discount Rate	8.17%	8.17%	8.17%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$95.00	$167.62	$445.08
Upside / Downside	-10.68%	57.61%	318.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,669.00	1,777.49	1,893.02	2,016.07	2,147.11	2,286.67	2,355.27
Payout Ratio	50.21%	58.17%	66.13%	74.08%	82.04%	90.00%	92.50%
Projected Dividends (M)	838.00	1,033.92	1,251.78	1,493.58	1,761.53	2,058.01	2,178.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.17%	8.17%	8.17%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	946.84	955.82	964.79
Year 2 PV (M)	1,049.79	1,069.79	1,089.97
Year 3 PV (M)	1,147.08	1,180.01	1,213.56
Year 4 PV (M)	1,238.92	1,286.57	1,335.58
Year 5 PV (M)	1,325.53	1,389.55	1,456.03
PV of Terminal Value (M)	27,131.82	28,442.29	29,802.93
Equity Value (M)	32,839.99	34,324.03	35,862.86
Shares Outstanding (M)	554.99	554.99	554.99
Fair Value	$59.17	$61.85	$64.62
Upside / Downside	-44.36%	-41.85%	-39.24%

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

London Stock Exchange Group plc (LSEG.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener