DDM Analysis: IHG.L

Valuation Snapshot

Stable Growth	$96.25 - $158.71	$123.98
Multi-Stage	$199.57 - $219.59	$209.39
Blended Fair Value	$166.68
Current Price	$114.02
Upside	46.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-18.52%	-12.11%	1.59	1.50	1.43	0.00	0.00	4.42	1.22	3.64	10.39	1.15
YoY Growth	-	-	5.71%	5.15%	0.00%	0.00%	-100.00%	262.31%	-66.44%	-64.97%	800.53%	-80.04%
Dividend Yield	-	-	1.28%	1.67%	2.49%	0.00%	0.00%	6.41%	2.26%	5.72%	23.16%	2.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,388.00
(-) Cash Dividends Paid (M)	518.00
(=) Cash Retained (M)	870.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	277.60	173.50	104.10
Cash Retained (M)	870.00	870.00	870.00
(-) Cash Required (M)	-277.60	-173.50	-104.10
(=) Excess Retained (M)	592.40	696.50	765.90
(/) Shares Outstanding (M)	162.95	162.95	162.95
(=) Excess Retained per Share	3.64	4.27	4.70
LTM Dividend per Share	3.18	3.18	3.18
(+) Excess Retained per Share	3.64	4.27	4.70
(=) Adjusted Dividend	6.81	7.45	7.88
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	-0.75%	0.25%	1.25%
Fair Value	$96.25	$123.98	$158.71
Upside / Downside	-15.59%	8.73%	39.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,388.00	1,391.44	1,394.89	1,398.35	1,401.82	1,405.29	1,447.45
Payout Ratio	37.32%	47.86%	58.39%	68.93%	79.46%	90.00%	92.50%
Projected Dividends (M)	518.00	665.89	814.50	963.85	1,113.94	1,264.76	1,338.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	-0.75%	0.25%	1.25%
Year 1 PV (M)	620.32	626.57	632.82
Year 2 PV (M)	706.85	721.17	735.63
Year 3 PV (M)	779.23	803.02	827.29
Year 4 PV (M)	838.94	873.27	908.64
Year 5 PV (M)	887.35	932.97	980.44
PV of Terminal Value (M)	28,688.51	30,163.23	31,697.98
Equity Value (M)	32,521.21	34,120.22	35,782.79
Shares Outstanding (M)	162.95	162.95	162.95
Fair Value	$199.57	$209.39	$219.59
Upside / Downside	75.03%	83.64%	92.59%

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

InterContinental Hotels Group PLC (IHG.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener