DDM Analysis: IHG.L

Valuation Snapshot

Stable Growth	$96.25 - $158.71	$123.98
Multi-Stage	$199.57 - $219.59	$209.39
Blended Fair Value	$166.68
Current Price	$114.02
Upside	46.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-18.52%	-12.11%	1.59	1.50	1.43	0.00	0.00	4.42	1.22	3.64	10.39	1.15
YoY Growth	-	-	5.71%	5.15%	0.00%	0.00%	-100.00%	262.31%	-66.44%	-64.97%	800.53%	-80.04%
Dividend Yield	-	-	1.28%	1.67%	2.49%	0.00%	0.00%	6.41%	2.26%	5.72%	23.16%	2.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,388.00
(-) Cash Dividends Paid (M)	518.00
(=) Cash Retained (M)	870.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	277.60	173.50	104.10
Cash Retained (M)	870.00	870.00	870.00
(-) Cash Required (M)	-277.60	-173.50	-104.10
(=) Excess Retained (M)	592.40	696.50	765.90
(/) Shares Outstanding (M)	162.95	162.95	162.95
(=) Excess Retained per Share	3.64	4.27	4.70
LTM Dividend per Share	3.18	3.18	3.18
(+) Excess Retained per Share	3.64	4.27	4.70
(=) Adjusted Dividend	6.81	7.45	7.88
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	-0.75%	0.25%	1.25%
Fair Value	$96.25	$123.98	$158.71
Upside / Downside	-15.59%	8.73%	39.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,388.00	1,391.44	1,394.89	1,398.35	1,401.82	1,405.29	1,447.45
Payout Ratio	37.32%	47.86%	58.39%	68.93%	79.46%	90.00%	92.50%
Projected Dividends (M)	518.00	665.89	814.50	963.85	1,113.94	1,264.76	1,338.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	-0.75%	0.25%	1.25%
Year 1 PV (M)	620.32	626.57	632.82
Year 2 PV (M)	706.85	721.17	735.63
Year 3 PV (M)	779.23	803.02	827.29
Year 4 PV (M)	838.94	873.27	908.64
Year 5 PV (M)	887.35	932.97	980.44
PV of Terminal Value (M)	28,688.51	30,163.23	31,697.98
Equity Value (M)	32,521.21	34,120.22	35,782.79
Shares Outstanding (M)	162.95	162.95	162.95
Fair Value	$199.57	$209.39	$219.59
Upside / Downside	75.03%	83.64%	92.59%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

InterContinental Hotels Group PLC (IHG.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener