DDM Analysis: INCH.L

Valuation Snapshot

Stable Growth	$28.66 - $57.87	$39.97
Multi-Stage	$30.77 - $33.69	$32.20
Blended Fair Value	$36.09
Current Price	$7.26
Upside	397.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.87%	6.08%	0.36	0.31	0.22	0.13	0.00	0.27	0.28	0.25	0.22	0.22
YoY Growth	-	-	14.84%	44.31%	69.92%	0.00%	-100.00%	-4.08%	12.17%	13.86%	-0.99%	11.78%
Dividend Yield	-	-	4.66%	4.37%	2.64%	1.40%	0.00%	3.82%	5.10%	3.16%	3.14%	2.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	683.90
(-) Cash Dividends Paid (M)	253.10
(=) Cash Retained (M)	430.80

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	136.78	85.49	51.29
Cash Retained (M)	430.80	430.80	430.80
(-) Cash Required (M)	-136.78	-85.49	-51.29
(=) Excess Retained (M)	294.02	345.31	379.51
(/) Shares Outstanding (M)	409.55	409.55	409.55
(=) Excess Retained per Share	0.72	0.84	0.93
LTM Dividend per Share	0.62	0.62	0.62
(+) Excess Retained per Share	0.72	0.84	0.93
(=) Adjusted Dividend	1.34	1.46	1.54
WACC / Discount Rate	7.91%	7.91%	7.91%
Growth Rate	3.10%	4.10%	5.10%
Fair Value	$28.66	$39.97	$57.87
Upside / Downside	294.82%	450.61%	697.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	683.90	711.95	741.16	771.56	803.21	836.16	861.24
Payout Ratio	37.01%	47.61%	58.21%	68.80%	79.40%	90.00%	92.50%
Projected Dividends (M)	253.10	338.94	431.39	530.86	637.76	752.54	796.65

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.91%	7.91%	7.91%
Growth Rate	3.10%	4.10%	5.10%
Year 1 PV (M)	311.08	314.10	317.12
Year 2 PV (M)	363.40	370.48	377.64
Year 3 PV (M)	410.44	422.50	434.79
Year 4 PV (M)	452.57	470.39	488.72
Year 5 PV (M)	490.14	514.37	539.56
PV of Terminal Value (M)	10,573.46	11,096.27	11,639.56
Equity Value (M)	12,601.10	13,188.12	13,797.39
Shares Outstanding (M)	409.55	409.55	409.55
Fair Value	$30.77	$32.20	$33.69
Upside / Downside	323.81%	343.55%	364.04%

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

Inchcape plc (INCH.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener