DDM Analysis: SMDS.L

Valuation Snapshot

Stable Growth	$41.91 - $81.64	$57.67
Multi-Stage	$43.92 - $47.99	$45.92
Blended Fair Value	$51.79
Current Price	$3.50
Upside	1,379.79%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.72%	12.81%	0.71	0.84	0.48	0.00	0.64	0.54	0.45	0.35	0.31	0.27
YoY Growth	-	-	-14.53%	74.10%	0.00%	-100.00%	18.72%	19.11%	29.75%	12.04%	14.89%	27.03%
Dividend Yield	-	-	20.41%	27.13%	14.50%	0.00%	20.58%	15.15%	9.34%	8.55%	8.80%	8.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	887.00
(-) Cash Dividends Paid (M)	536.00
(=) Cash Retained (M)	351.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	177.40	110.88	66.53
Cash Retained (M)	351.00	351.00	351.00
(-) Cash Required (M)	-177.40	-110.88	-66.53
(=) Excess Retained (M)	173.60	240.13	284.48
(/) Shares Outstanding (M)	345.82	345.82	345.82
(=) Excess Retained per Share	0.50	0.69	0.82
LTM Dividend per Share	1.55	1.55	1.55
(+) Excess Retained per Share	0.50	0.69	0.82
(=) Adjusted Dividend	2.05	2.24	2.37
WACC / Discount Rate	8.45%	8.45%	8.45%
Growth Rate	3.39%	4.39%	5.39%
Fair Value	$41.91	$57.67	$81.64
Upside / Downside	1,097.29%	1,547.66%	2,232.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	887.00	925.96	966.62	1,009.07	1,053.39	1,099.65	1,132.64
Payout Ratio	60.43%	66.34%	72.26%	78.17%	84.09%	90.00%	92.50%
Projected Dividends (M)	536.00	614.30	698.45	788.81	885.75	989.69	1,047.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.45%	8.45%	8.45%
Growth Rate	3.39%	4.39%	5.39%
Year 1 PV (M)	560.99	566.42	571.84
Year 2 PV (M)	582.48	593.80	605.23
Year 3 PV (M)	600.74	618.34	636.28
Year 4 PV (M)	616.03	640.21	665.10
Year 5 PV (M)	628.58	659.57	691.77
PV of Terminal Value (M)	12,199.64	12,801.14	13,426.12
Equity Value (M)	15,188.46	15,879.48	16,596.35
Shares Outstanding (M)	345.82	345.82	345.82
Fair Value	$43.92	$45.92	$47.99
Upside / Downside	1,154.84%	1,211.93%	1,271.16%

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

DS Smith Plc (SMDS.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener