DDM Analysis: SEPL.L

Valuation Snapshot

Stable Growth	$3.55 - $6.63	$4.81
Multi-Stage	$4.29 - $4.71	$4.50
Blended Fair Value	$4.65
Current Price	$3.21
Upside	45.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.25%	2.24%	0.16	0.17	0.10	0.12	0.10	0.10	0.10	0.00	0.04	0.12
YoY Growth	-	-	-7.54%	67.92%	-19.78%	25.73%	-0.62%	-0.31%	0.00%	-100.00%	-68.63%	-1.86%
Dividend Yield	-	-	6.93%	9.28%	7.75%	8.72%	9.01%	13.98%	6.29%	0.00%	4.07%	8.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	138.73
(-) Cash Dividends Paid (M)	38.40
(=) Cash Retained (M)	100.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27.75	17.34	10.40
Cash Retained (M)	100.33	100.33	100.33
(-) Cash Required (M)	-27.75	-17.34	-10.40
(=) Excess Retained (M)	72.58	82.99	89.92
(/) Shares Outstanding (M)	588.45	588.45	588.45
(=) Excess Retained per Share	0.12	0.14	0.15
LTM Dividend per Share	0.07	0.07	0.07
(+) Excess Retained per Share	0.12	0.14	0.15
(=) Adjusted Dividend	0.19	0.21	0.22
WACC / Discount Rate	7.75%	7.75%	7.75%
Growth Rate	2.32%	3.32%	4.32%
Fair Value	$3.55	$4.81	$6.63
Upside / Downside	10.74%	49.92%	106.68%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	138.73	143.34	148.10	153.03	158.12	163.37	168.27
Payout Ratio	27.68%	40.14%	52.61%	65.07%	77.54%	90.00%	92.50%
Projected Dividends (M)	38.40	57.54	77.92	99.58	122.60	147.03	155.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.75%	7.75%	7.75%
Growth Rate	2.32%	3.32%	4.32%
Year 1 PV (M)	52.89	53.40	53.92
Year 2 PV (M)	65.81	67.11	68.41
Year 3 PV (M)	77.30	79.59	81.93
Year 4 PV (M)	87.47	90.94	94.51
Year 5 PV (M)	96.42	101.22	106.21
PV of Terminal Value (M)	2,147.19	2,254.18	2,365.40
Equity Value (M)	2,527.08	2,646.44	2,770.38
Shares Outstanding (M)	588.45	588.45	588.45
Fair Value	$4.29	$4.50	$4.71
Upside / Downside	33.79%	40.10%	46.67%

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

Seplat Energy Plc (SEPL.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener