DDM Analysis: HSP.L

Valuation Snapshot

Stable Growth	$7.89 - $12.21	$9.89
Multi-Stage	$10.31 - $11.25	$10.77
Blended Fair Value	$10.33
Current Price	$6.80
Upside	51.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	52.75%	3.24%	0.36	0.24	0.08	0.07	0.07	0.04	0.07	0.07	0.03	0.21
YoY Growth	-	-	52.86%	181.13%	18.56%	1.51%	60.79%	-37.40%	0.43%	118.42%	-84.79%	-20.81%
Dividend Yield	-	-	5.34%	4.25%	2.15%	1.30%	1.83%	2.16%	3.04%	1.97%	0.95%	11.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	27.03
(-) Cash Dividends Paid (M)	19.89
(=) Cash Retained (M)	7.14

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5.41	3.38	2.03
Cash Retained (M)	7.14	7.14	7.14
(-) Cash Required (M)	-5.41	-3.38	-2.03
(=) Excess Retained (M)	1.74	3.76	5.11
(/) Shares Outstanding (M)	33.09	33.09	33.09
(=) Excess Retained per Share	0.05	0.11	0.15
LTM Dividend per Share	0.60	0.60	0.60
(+) Excess Retained per Share	0.05	0.11	0.15
(=) Adjusted Dividend	0.65	0.71	0.76
WACC / Discount Rate	9.86%	9.86%	9.86%
Growth Rate	1.45%	2.45%	3.45%
Fair Value	$7.89	$9.89	$12.21
Upside / Downside	16.02%	45.45%	79.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	27.03	27.69	28.37	29.07	29.78	30.51	31.43
Payout Ratio	73.58%	76.86%	80.15%	83.43%	86.72%	90.00%	92.50%
Projected Dividends (M)	19.89	21.29	22.74	24.25	25.83	27.46	29.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.86%	9.86%	9.86%
Growth Rate	1.45%	2.45%	3.45%
Year 1 PV (M)	19.19	19.38	19.57
Year 2 PV (M)	18.48	18.84	19.21
Year 3 PV (M)	17.76	18.29	18.83
Year 4 PV (M)	17.05	17.73	18.43
Year 5 PV (M)	16.34	17.16	18.02
PV of Terminal Value (M)	252.31	264.99	278.18
Equity Value (M)	341.13	356.40	372.24
Shares Outstanding (M)	33.09	33.09	33.09
Fair Value	$10.31	$10.77	$11.25
Upside / Downside	51.62%	58.41%	65.45%

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

Hargreaves Services Plc (HSP.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener