DDM Analysis: EXPN.L

Valuation Snapshot

Stable Growth	$62.75 - $178.61	$98.01
Multi-Stage	$60.89 - $66.69	$63.74
Blended Fair Value	$80.88
Current Price	$46.09
Upside	75.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	5.09%	3.72%	0.59	0.55	0.52	0.48	0.46	0.46	0.45	0.43	0.42	0.42
YoY Growth	-	-	7.06%	5.59%	8.30%	4.21%	0.47%	3.65%	4.85%	2.35%	0.00%	1.06%
Dividend Yield	-	-	1.29%	1.30%	1.60%	1.25%	1.35%	1.66%	1.63%	1.97%	2.03%	2.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,382.36
(-) Cash Dividends Paid (M)	1,055.00
(=) Cash Retained (M)	1,327.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	476.47	297.80	178.68
Cash Retained (M)	1,327.36	1,327.36	1,327.36
(-) Cash Required (M)	-476.47	-297.80	-178.68
(=) Excess Retained (M)	850.89	1,029.57	1,148.68
(/) Shares Outstanding (M)	921.50	921.50	921.50
(=) Excess Retained per Share	0.92	1.12	1.25
LTM Dividend per Share	1.14	1.14	1.14
(+) Excess Retained per Share	0.92	1.12	1.25
(=) Adjusted Dividend	2.07	2.26	2.39
WACC / Discount Rate	6.99%	6.99%	6.99%
Growth Rate	3.57%	4.57%	5.57%
Fair Value	$62.75	$98.01	$178.61
Upside / Downside	36.16%	112.66%	287.52%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,382.36	2,491.30	2,605.23	2,724.36	2,848.94	2,979.22	3,068.60
Payout Ratio	44.28%	53.43%	62.57%	71.71%	80.86%	90.00%	92.50%
Projected Dividends (M)	1,055.00	1,331.03	1,630.10	1,953.74	2,303.56	2,681.30	2,838.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.99%	6.99%	6.99%
Growth Rate	3.57%	4.57%	5.57%
Year 1 PV (M)	1,232.21	1,244.11	1,256.01
Year 2 PV (M)	1,397.05	1,424.15	1,451.52
Year 3 PV (M)	1,550.10	1,595.44	1,641.65
Year 4 PV (M)	1,691.97	1,758.27	1,826.50
Year 5 PV (M)	1,823.21	1,912.94	2,006.17
PV of Terminal Value (M)	48,416.24	50,799.11	53,274.90
Equity Value (M)	56,110.79	58,734.03	61,456.75
Shares Outstanding (M)	921.50	921.50	921.50
Fair Value	$60.89	$63.74	$66.69
Upside / Downside	32.11%	38.29%	44.70%

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

Experian plc (EXPN.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener