DDM Analysis: NTEA.L

Valuation Snapshot

Stable Growth	$54.29 - $125.78	$79.48
Multi-Stage	$58.09 - $63.71	$60.85
Blended Fair Value	$70.16
Current Price	$1.24
Upside	5,558.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-18.25%	-11.36%	0.07	0.38	0.90	0.20	0.20	0.19	0.00	0.18	0.78	0.16
YoY Growth	-	-	-81.29%	-58.24%	342.10%	2.36%	3.25%	0.00%	-100.00%	-77.30%	385.44%	-31.33%
Dividend Yield	-	-	5.67%	32.13%	73.19%	13.76%	11.70%	13.76%	0.00%	10.97%	52.92%	11.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	342.34
(-) Cash Dividends Paid (M)	56.98
(=) Cash Retained (M)	285.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68.47	42.79	25.68
Cash Retained (M)	285.36	285.36	285.36
(-) Cash Required (M)	-68.47	-42.79	-25.68
(=) Excess Retained (M)	216.89	242.56	259.68
(/) Shares Outstanding (M)	127.69	127.69	127.69
(=) Excess Retained per Share	1.70	1.90	2.03
LTM Dividend per Share	0.45	0.45	0.45
(+) Excess Retained per Share	1.70	1.90	2.03
(=) Adjusted Dividend	2.14	2.35	2.48
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	3.06%	4.06%	5.06%
Fair Value	$54.29	$79.48	$125.78
Upside / Downside	4,278.33%	6,309.58%	10,043.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	342.34	356.23	370.68	385.72	401.37	417.66	430.19
Payout Ratio	16.65%	31.32%	45.99%	60.66%	75.33%	90.00%	92.50%
Projected Dividends (M)	56.98	111.56	170.47	233.97	302.35	375.89	397.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	3.06%	4.06%	5.06%
Year 1 PV (M)	103.13	104.13	105.13
Year 2 PV (M)	145.69	148.53	151.40
Year 3 PV (M)	184.87	190.30	195.84
Year 4 PV (M)	220.86	229.55	238.51
Year 5 PV (M)	253.84	266.40	279.45
PV of Terminal Value (M)	6,508.63	6,830.60	7,165.18
Equity Value (M)	7,417.02	7,769.52	8,135.51
Shares Outstanding (M)	127.69	127.69	127.69
Fair Value	$58.09	$60.85	$63.71
Upside / Downside	4,584.38%	4,807.00%	5,038.15%

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

Northern Electric PLC (NTEA.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener