DDM Analysis: RSW.L

Valuation Snapshot

Stable Growth	$42.00 - $82.87	$58.08
Multi-Stage	$35.60 - $38.79	$37.16
Blended Fair Value	$47.62
Current Price	$28.60
Upside	66.50%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	10.61%	6.04%	0.76	0.76	0.73	0.68	0.14	0.46	0.60	0.54	0.48	0.47
YoY Growth	-	-	0.02%	3.75%	7.91%	385.76%	-69.57%	-23.34%	12.15%	11.46%	3.23%	9.75%
Dividend Yield	-	-	2.66%	2.09%	1.88%	1.91%	0.28%	1.14%	1.40%	1.01%	1.33%	2.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	180.65
(-) Cash Dividends Paid (M)	110.84
(=) Cash Retained (M)	69.81

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	36.13	22.58	13.55
Cash Retained (M)	69.81	69.81	69.81
(-) Cash Required (M)	-36.13	-22.58	-13.55
(=) Excess Retained (M)	33.68	47.23	56.26
(/) Shares Outstanding (M)	72.73	72.73	72.73
(=) Excess Retained per Share	0.46	0.65	0.77
LTM Dividend per Share	1.52	1.52	1.52
(+) Excess Retained per Share	0.46	0.65	0.77
(=) Adjusted Dividend	1.99	2.17	2.30
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	4.95%	5.95%	6.95%
Fair Value	$42.00	$58.08	$82.87
Upside / Downside	46.87%	103.06%	189.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	180.65	191.40	202.80	214.87	227.67	241.22	248.46
Payout Ratio	61.36%	67.08%	72.81%	78.54%	84.27%	90.00%	92.50%
Projected Dividends (M)	110.84	128.40	147.66	168.77	191.86	217.10	229.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	4.95%	5.95%	6.95%
Year 1 PV (M)	115.71	116.81	117.92
Year 2 PV (M)	119.92	122.22	124.53
Year 3 PV (M)	123.51	127.08	130.71
Year 4 PV (M)	126.53	131.43	136.46
Year 5 PV (M)	129.03	135.30	141.80
PV of Terminal Value (M)	1,974.14	2,070.00	2,169.55
Equity Value (M)	2,588.85	2,702.83	2,820.97
Shares Outstanding (M)	72.73	72.73	72.73
Fair Value	$35.60	$37.16	$38.79
Upside / Downside	24.46%	29.94%	35.62%

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

Renishaw plc (RSW.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener