DDM Analysis: SXS.L

Valuation Snapshot

Stable Growth	$29.17 - $44.41	$36.32
Multi-Stage	$50.57 - $55.50	$52.99
Blended Fair Value	$44.65
Current Price	$38.38
Upside	16.34%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.17%	4.41%	0.79	0.79	0.77	0.78	0.25	0.71	0.67	0.62	0.59	0.56
YoY Growth	-	-	1.00%	1.40%	-0.51%	209.80%	-64.73%	6.01%	7.91%	5.69%	5.10%	8.80%
Dividend Yield	-	-	3.16%	2.11%	2.58%	2.13%	0.89%	2.45%	2.95%	2.52%	2.55%	3.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	332.00
(-) Cash Dividends Paid (M)	162.70
(=) Cash Retained (M)	169.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	66.40	41.50	24.90
Cash Retained (M)	169.30	169.30	169.30
(-) Cash Required (M)	-66.40	-41.50	-24.90
(=) Excess Retained (M)	102.90	127.80	144.40
(/) Shares Outstanding (M)	101.43	101.43	101.43
(=) Excess Retained per Share	1.01	1.26	1.42
LTM Dividend per Share	1.60	1.60	1.60
(+) Excess Retained per Share	1.01	1.26	1.42
(=) Adjusted Dividend	2.62	2.86	3.03
WACC / Discount Rate	7.90%	7.90%	7.90%
Growth Rate	-0.98%	0.02%	1.02%
Fair Value	$29.17	$36.32	$44.41
Upside / Downside	-23.99%	-5.37%	15.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	332.00	332.06	332.11	332.17	332.23	332.29	342.25
Payout Ratio	49.01%	57.20%	65.40%	73.60%	81.80%	90.00%	92.50%
Projected Dividends (M)	162.70	189.95	217.21	244.49	271.77	299.06	316.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.90%	7.90%	7.90%
Growth Rate	-0.98%	0.02%	1.02%
Year 1 PV (M)	174.28	176.04	177.80
Year 2 PV (M)	182.84	186.56	190.30
Year 3 PV (M)	188.82	194.59	200.49
Year 4 PV (M)	192.56	200.46	208.60
Year 5 PV (M)	194.41	204.43	214.86
PV of Terminal Value (M)	4,196.04	4,412.25	4,637.28
Equity Value (M)	5,128.95	5,374.33	5,629.33
Shares Outstanding (M)	101.43	101.43	101.43
Fair Value	$50.57	$52.99	$55.50
Upside / Downside	31.76%	38.06%	44.61%

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

Spectris plc (SXS.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener