DDM Analysis: MONY.L

Valuation Snapshot

Stable Growth	$2.46 - $3.66	$3.03
Multi-Stage	$3.48 - $3.79	$3.63
Blended Fair Value	$3.33
Current Price	$2.21
Upside	50.69%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-8.11%	4.93%	0.12	0.12	0.12	0.12	0.12	0.19	0.10	0.10	0.09	0.08
YoY Growth	-	-	3.31%	0.96%	0.00%	0.00%	-37.20%	76.99%	4.44%	5.79%	13.67%	11.12%
Dividend Yield	-	-	6.33%	4.20%	6.07%	5.39%	4.46%	5.60%	3.80%	2.79%	3.23%	2.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	158.50
(-) Cash Dividends Paid (M)	132.00
(=) Cash Retained (M)	26.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	31.70	19.81	11.89
Cash Retained (M)	26.50	26.50	26.50
(-) Cash Required (M)	-31.70	-19.81	-11.89
(=) Excess Retained (M)	-5.20	6.69	14.61
(/) Shares Outstanding (M)	539.18	539.18	539.18
(=) Excess Retained per Share	-0.01	0.01	0.03
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	-0.01	0.01	0.03
(=) Adjusted Dividend	0.24	0.26	0.27
WACC / Discount Rate	10.11%	10.11%	10.11%
Growth Rate	0.49%	1.49%	2.49%
Fair Value	$2.46	$3.03	$3.66
Upside / Downside	11.19%	37.07%	65.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	158.50	160.86	163.25	165.69	168.15	170.66	175.78
Payout Ratio	83.28%	84.62%	85.97%	87.31%	88.66%	90.00%	92.50%
Projected Dividends (M)	132.00	136.13	140.35	144.66	149.08	153.59	162.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.11%	10.11%	10.11%
Growth Rate	0.49%	1.49%	2.49%
Year 1 PV (M)	122.41	123.63	124.85
Year 2 PV (M)	113.50	115.77	118.06
Year 3 PV (M)	105.20	108.37	111.61
Year 4 PV (M)	97.49	101.43	105.49
Year 5 PV (M)	90.32	94.91	99.68
PV of Terminal Value (M)	1,345.53	1,413.83	1,484.87
Equity Value (M)	1,874.46	1,957.93	2,044.55
Shares Outstanding (M)	539.18	539.18	539.18
Fair Value	$3.48	$3.63	$3.79
Upside / Downside	57.31%	64.31%	71.58%

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

Mony Group PLC (MONY.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener