DDM Analysis: ULTP.L

Valuation Snapshot

Stable Growth	$1.79 - $2.78	$2.25
Multi-Stage	$2.68 - $2.93	$2.80
Blended Fair Value	$2.52
Current Price	$1.01
Upside	149.87%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	19.03%	0.00%	0.06	0.07	0.07	0.06	0.05	0.03	0.03	0.04	0.04	0.00
YoY Growth	-	-	-14.01%	2.49%	29.50%	9.55%	91.11%	-4.98%	-31.68%	-5.98%	0.00%	0.00%
Dividend Yield	-	-	0.00%	5.26%	5.75%	5.05%	2.51%	3.45%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16.33
(-) Cash Dividends Paid (M)	11.92
(=) Cash Retained (M)	4.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3.27	2.04	1.23
Cash Retained (M)	4.41	4.41	4.41
(-) Cash Required (M)	-3.27	-2.04	-1.23
(=) Excess Retained (M)	1.14	2.37	3.18
(/) Shares Outstanding (M)	87.02	87.02	87.02
(=) Excess Retained per Share	0.01	0.03	0.04
LTM Dividend per Share	0.14	0.14	0.14
(+) Excess Retained per Share	0.01	0.03	0.04
(=) Adjusted Dividend	0.15	0.16	0.17
WACC / Discount Rate	8.80%	8.80%	8.80%
Growth Rate	0.40%	1.40%	2.40%
Fair Value	$1.79	$2.25	$2.78
Upside / Downside	77.58%	122.65%	174.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16.33	16.56	16.79	17.03	17.27	17.51	18.03
Payout Ratio	73.00%	76.40%	79.80%	83.20%	86.60%	90.00%	92.50%
Projected Dividends (M)	11.92	12.65	13.40	14.17	14.95	15.76	16.68

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.80%	8.80%	8.80%
Growth Rate	0.40%	1.40%	2.40%
Year 1 PV (M)	11.52	11.63	11.74
Year 2 PV (M)	11.10	11.32	11.54
Year 3 PV (M)	10.68	11.00	11.33
Year 4 PV (M)	10.25	10.67	11.10
Year 5 PV (M)	9.83	10.33	10.85
PV of Terminal Value (M)	179.45	188.57	198.05
Equity Value (M)	232.83	243.52	254.62
Shares Outstanding (M)	87.02	87.02	87.02
Fair Value	$2.68	$2.80	$2.93
Upside / Downside	164.93%	177.09%	189.72%

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

Ultimate Products Plc (ULTP.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener