DDM Analysis: CKN.L

Valuation Snapshot

Stable Growth	$106.03 - $245.89	$155.26
Multi-Stage	$77.18 - $84.21	$80.63
Blended Fair Value	$117.95
Current Price	$32.65
Upside	261.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.49%	11.30%	1.02	0.92	0.84	0.79	0.77	0.75	0.73	0.65	0.60	0.59
YoY Growth	-	-	11.31%	9.27%	6.15%	2.95%	3.04%	2.22%	11.94%	8.65%	1.65%	68.52%
Dividend Yield	-	-	2.58%	2.90%	2.60%	2.04%	2.85%	2.47%	3.84%	2.28%	2.76%	2.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	157.50
(-) Cash Dividends Paid (M)	63.50
(=) Cash Retained (M)	94.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	31.50	19.69	11.81
Cash Retained (M)	94.00	94.00	94.00
(-) Cash Required (M)	-31.50	-19.69	-11.81
(=) Excess Retained (M)	62.50	74.31	82.19
(/) Shares Outstanding (M)	30.84	30.84	30.84
(=) Excess Retained per Share	2.03	2.41	2.66
LTM Dividend per Share	2.06	2.06	2.06
(+) Excess Retained per Share	2.03	2.41	2.66
(=) Adjusted Dividend	4.09	4.47	4.72
WACC / Discount Rate	9.57%	9.57%	9.57%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$106.03	$155.26	$245.89
Upside / Downside	224.74%	375.52%	653.12%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	157.50	167.74	178.64	190.25	202.62	215.79	222.26
Payout Ratio	40.32%	50.25%	60.19%	70.13%	80.06%	90.00%	92.50%
Projected Dividends (M)	63.50	84.29	107.52	133.42	162.22	194.21	205.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.57%	9.57%	9.57%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	76.21	76.94	77.66
Year 2 PV (M)	87.90	89.57	91.26
Year 3 PV (M)	98.61	101.44	104.32
Year 4 PV (M)	108.40	112.57	116.86
Year 5 PV (M)	117.33	123.00	128.89
PV of Terminal Value (M)	1,891.97	1,983.35	2,078.23
Equity Value (M)	2,380.42	2,486.86	2,597.21
Shares Outstanding (M)	30.84	30.84	30.84
Fair Value	$77.18	$80.63	$84.21
Upside / Downside	136.40%	146.97%	157.93%

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

Clarkson PLC (CKN.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener