DDM Analysis: RIII.L

Valuation Snapshot

Stable Growth	$19.62 - $27.54	$23.55
Multi-Stage	$30.27 - $33.23	$31.72
Blended Fair Value	$27.64
Current Price	$21.85
Upside	26.48%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.44%	-0.55%	0.45	0.47	0.48	0.47	0.47	0.48	0.49	0.51	0.48	0.45
YoY Growth	-	-	-4.79%	-2.79%	3.46%	-0.12%	-2.76%	-1.42%	-4.08%	6.61%	6.21%	-4.96%
Dividend Yield	-	-	1.88%	2.21%	2.56%	1.71%	2.23%	2.17%	2.48%	2.41%	2.68%	3.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16.38
(-) Cash Dividends Paid (M)	4.20
(=) Cash Retained (M)	12.19

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3.28	2.05	1.23
Cash Retained (M)	12.19	12.19	12.19
(-) Cash Required (M)	-3.28	-2.05	-1.23
(=) Excess Retained (M)	8.91	10.14	10.96
(/) Shares Outstanding (M)	5.19	5.19	5.19
(=) Excess Retained per Share	1.72	1.95	2.11
LTM Dividend per Share	0.81	0.81	0.81
(+) Excess Retained per Share	1.72	1.95	2.11
(=) Adjusted Dividend	2.53	2.76	2.92
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	-2.55%	-1.55%	-0.55%
Fair Value	$19.62	$23.55	$27.54
Upside / Downside	-10.22%	7.79%	26.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16.38	16.13	15.88	15.63	15.39	15.15	15.60
Payout Ratio	25.62%	38.49%	51.37%	64.25%	77.12%	90.00%	92.50%
Projected Dividends (M)	4.20	6.21	8.16	10.04	11.87	13.63	14.43

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	-2.55%	-1.55%	-0.55%
Year 1 PV (M)	5.59	5.64	5.70
Year 2 PV (M)	6.60	6.74	6.88
Year 3 PV (M)	7.32	7.54	7.78
Year 4 PV (M)	7.78	8.11	8.44
Year 5 PV (M)	8.04	8.47	8.90
PV of Terminal Value (M)	121.66	128.03	134.67
Equity Value (M)	157.00	164.54	172.37
Shares Outstanding (M)	5.19	5.19	5.19
Fair Value	$30.27	$31.72	$33.23
Upside / Downside	38.52%	45.17%	52.09%

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

Rights and Issues Investment Trust Public Limited Company (RIII.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener