DDM Analysis: JMAT.L

Valuation Snapshot

Stable Growth	$18.49 - $27.49	$22.78
Multi-Stage	$32.52 - $35.65	$34.05
Blended Fair Value	$28.42
Current Price	$20.10
Upside	41.37%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-3.74%	0.61%	0.78	0.80	0.80	0.79	0.56	0.95	0.88	0.83	0.79	2.52
YoY Growth	-	-	-2.13%	0.00%	1.44%	40.40%	-40.72%	7.05%	6.85%	5.04%	-68.74%	242.26%
Dividend Yield	-	-	5.91%	4.47%	4.03%	4.20%	1.86%	5.27%	2.76%	2.72%	2.56%	9.19%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	400.00
(-) Cash Dividends Paid (M)	270.00
(=) Cash Retained (M)	130.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	80.00	50.00	30.00
Cash Retained (M)	130.00	130.00	130.00
(-) Cash Required (M)	-80.00	-50.00	-30.00
(=) Excess Retained (M)	50.00	80.00	100.00
(/) Shares Outstanding (M)	176.32	176.32	176.32
(=) Excess Retained per Share	0.28	0.45	0.57
LTM Dividend per Share	1.53	1.53	1.53
(+) Excess Retained per Share	0.28	0.45	0.57
(=) Adjusted Dividend	1.81	1.99	2.10
WACC / Discount Rate	8.29%	8.29%	8.29%
Growth Rate	-1.39%	-0.39%	0.61%
Fair Value	$18.49	$22.78	$27.49
Upside / Downside	-8.03%	13.32%	36.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	400.00	398.43	396.86	395.30	393.74	392.20	403.96
Payout Ratio	67.50%	72.00%	76.50%	81.00%	85.50%	90.00%	92.50%
Projected Dividends (M)	270.00	286.87	303.60	320.19	336.65	352.98	373.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.29%	8.29%	8.29%
Growth Rate	-1.39%	-0.39%	0.61%
Year 1 PV (M)	262.25	264.91	267.57
Year 2 PV (M)	253.73	258.91	264.13
Year 3 PV (M)	244.64	252.16	259.83
Year 4 PV (M)	235.15	244.83	254.81
Year 5 PV (M)	225.40	237.06	249.20
PV of Terminal Value (M)	4,512.82	4,746.33	4,989.42
Equity Value (M)	5,733.99	6,004.21	6,284.97
Shares Outstanding (M)	176.32	176.32	176.32
Fair Value	$32.52	$34.05	$35.65
Upside / Downside	61.80%	69.42%	77.34%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Johnson Matthey Plc (JMAT.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener