DDM Analysis: JMAT.L

Valuation Snapshot

Stable Growth	$18.49 - $27.49	$22.78
Multi-Stage	$32.52 - $35.65	$34.05
Blended Fair Value	$28.42
Current Price	$20.10
Upside	41.37%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-3.74%	0.61%	0.78	0.80	0.80	0.79	0.56	0.95	0.88	0.83	0.79	2.52
YoY Growth	-	-	-2.13%	0.00%	1.44%	40.40%	-40.72%	7.05%	6.85%	5.04%	-68.74%	242.26%
Dividend Yield	-	-	5.91%	4.47%	4.03%	4.20%	1.86%	5.27%	2.76%	2.72%	2.56%	9.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	400.00
(-) Cash Dividends Paid (M)	270.00
(=) Cash Retained (M)	130.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80.00	50.00	30.00
Cash Retained (M)	130.00	130.00	130.00
(-) Cash Required (M)	-80.00	-50.00	-30.00
(=) Excess Retained (M)	50.00	80.00	100.00
(/) Shares Outstanding (M)	176.32	176.32	176.32
(=) Excess Retained per Share	0.28	0.45	0.57
LTM Dividend per Share	1.53	1.53	1.53
(+) Excess Retained per Share	0.28	0.45	0.57
(=) Adjusted Dividend	1.81	1.99	2.10
WACC / Discount Rate	8.29%	8.29%	8.29%
Growth Rate	-1.39%	-0.39%	0.61%
Fair Value	$18.49	$22.78	$27.49
Upside / Downside	-8.03%	13.32%	36.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	400.00	398.43	396.86	395.30	393.74	392.20	403.96
Payout Ratio	67.50%	72.00%	76.50%	81.00%	85.50%	90.00%	92.50%
Projected Dividends (M)	270.00	286.87	303.60	320.19	336.65	352.98	373.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.29%	8.29%	8.29%
Growth Rate	-1.39%	-0.39%	0.61%
Year 1 PV (M)	262.25	264.91	267.57
Year 2 PV (M)	253.73	258.91	264.13
Year 3 PV (M)	244.64	252.16	259.83
Year 4 PV (M)	235.15	244.83	254.81
Year 5 PV (M)	225.40	237.06	249.20
PV of Terminal Value (M)	4,512.82	4,746.33	4,989.42
Equity Value (M)	5,733.99	6,004.21	6,284.97
Shares Outstanding (M)	176.32	176.32	176.32
Fair Value	$32.52	$34.05	$35.65
Upside / Downside	61.80%	69.42%	77.34%

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

Johnson Matthey Plc (JMAT.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener