DDM Analysis: 0ITL.L

Valuation Snapshot

Stable Growth	$339.60 - $1,259.49	$1,028.26
Multi-Stage	$158.59 - $173.46	$165.89
Blended Fair Value	$597.08
Current Price	$309.74
Upside	92.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.35%	8.94%	2.08	1.87	1.70	1.55	1.37	1.27	1.19	1.12	1.08	1.02
YoY Growth	-	-	10.94%	10.27%	9.57%	12.84%	8.19%	6.39%	6.76%	3.86%	5.71%	15.42%
Dividend Yield	-	-	0.60%	0.76%	0.89%	0.89%	1.10%	1.56%	1.51%	1.63%	1.90%	2.29%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,601.20
(-) Cash Dividends Paid (M)	631.30
(=) Cash Retained (M)	969.90

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	320.24	200.15	120.09
Cash Retained (M)	969.90	969.90	969.90
(-) Cash Required (M)	-320.24	-200.15	-120.09
(=) Excess Retained (M)	649.66	769.75	849.81
(/) Shares Outstanding (M)	252.83	252.83	252.83
(=) Excess Retained per Share	2.57	3.04	3.36
LTM Dividend per Share	2.50	2.50	2.50
(+) Excess Retained per Share	2.57	3.04	3.36
(=) Adjusted Dividend	5.07	5.54	5.86
WACC / Discount Rate	7.07%	7.07%	7.07%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$339.60	$1,028.26	$1,259.49
Upside / Downside	9.64%	231.98%	306.63%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,601.20	1,705.28	1,816.12	1,934.17	2,059.89	2,193.78	2,259.60
Payout Ratio	39.43%	49.54%	59.66%	69.77%	79.89%	90.00%	92.50%
Projected Dividends (M)	631.30	844.82	1,083.43	1,349.48	1,645.55	1,974.40	2,090.13

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.07%	7.07%	7.07%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	781.60	789.00	796.41
Year 2 PV (M)	927.34	945.00	962.83
Year 3 PV (M)	1,068.62	1,099.30	1,130.56
Year 4 PV (M)	1,205.56	1,251.92	1,299.60
Year 5 PV (M)	1,338.23	1,402.87	1,469.98
PV of Terminal Value (M)	34,773.87	36,453.46	38,197.33
Equity Value (M)	40,095.21	41,941.55	43,856.71
Shares Outstanding (M)	252.83	252.83	252.83
Fair Value	$158.59	$165.89	$173.46
Upside / Downside	-48.80%	-46.44%	-44.00%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 63 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
112610.KS	CS Wind Corporation	2.43%	$982.89	21.73%
300452.SZ	Anhui Sunhere Pharmaceutical Excipients Co.,Ltd.	2.43%	$0.33	58.46%
603599.SS	Anhui Guangxin Agrochemical Co., Ltd.	2.43%	$0.28	35.02%
605286.SS	Jiangsu Tongli Risheng Machinery Co., Ltd.	2.43%	$0.99	75.51%
9569.SR	Almuneef Company for Trade, Industry, Agriculture and Contracting	2.43%	$0.20	19.26%
ALV	Autoliv, Inc.	2.43%	$2.97	30.32%
KEPEN.AT	Flour Mills Kepenos S.A.	2.43%	$0.05	39.82%
MSAB-B.ST	Micro Systemation AB (publ)	2.43%	$1.50	65.33%
NEOE3.SA	Neoenergia S.A.	2.43%	$0.77	21.26%
OV8.SI	Sheng Siong Group Ltd	2.43%	$0.06	66.54%
VIL.PA	VIEL & Cie, S.A.	2.43%	$0.40	12.44%
002236.SZ	Zhejiang Dahua Technology Co., Ltd.	2.42%	$0.46	38.43%
006730.KQ	Seobu T&D Co., Ltd.	2.42%	$309.73	27.66%
071050.KS	Korea Investment Holdings Co., Ltd.	2.42%	$3,984.93	13.09%
0DQK.L	Beter Bed Holding N.V.	2.42%	$0.15	53.98%
2409.TW	AUO Corporation	2.42%	$0.31	41.22%
300453.SZ	Jiangxi Sanxin Medtec Co.,Ltd.	2.42%	$0.21	45.08%
600064.SS	Nanjing Gaoke Company Limited	2.42%	$0.21	15.60%
601236.SS	Hongta Securities Co., Ltd.	2.42%	$0.20	95.69%
9550.SR	Sure Global Tech Company	2.42%	$1.52	28.67%
9562.SR	Foods Gate Trading Co.	2.42%	$0.67	13.40%
AEONTS-R.BK	AEON Thana Sinsap (Thailand) Public Company Limited	2.42%	$2.60	21.04%
NMAN.ST	Nederman Holding AB (publ)	2.42%	$4.00	47.45%
SALIK.AE	Salik Company P.J.S.C.	2.42%	$0.16	83.74%
SKMO.ST	Skåne-möllan AB (publ)	2.42%	$1.40	96.86%
001130.KS	Daehan Flour Mills Co.,Ltd	2.41%	$3,470.92	10.83%
080160.KQ	Modetour Network Inc.	2.41%	$249.37	24.80%
0U96.L	Everest Re Group, Ltd.	2.41%	$8.07	61.23%
3591.T	Wacoal Holdings Corp.	2.41%	$106.27	49.77%
601966.SS	Shandong Linglong Tyre Co.,Ltd.	2.41%	$0.35	42.43%
7951.T	Yamaha Corporation	2.41%	$26.35	66.95%
BORG.ST	Björn Borg AB (publ)	2.41%	$1.50	43.49%
EIOF.OL	Eidesvik Offshore ASA	2.41%	$0.30	28.32%
ETTE.HE	Etteplan Oyj	2.41%	$0.23	71.21%
ZZ-B.ST	Zinzino AB (publ)	2.41%	$3.76	58.64%
002968.SZ	New Dazheng Property Group Co., Ltd.	2.40%	$0.29	59.28%
0NZN.L	Robertet S.A.	2.40%	$21.10	23.60%
4015.SR	Jamjoom Pharmaceuticals Factory Company	2.40%	$3.46	54.14%
7703.TWO	Rayzher	2.40%	$5.49	59.71%
BBL.AX	Brisbane Broncos Limited	2.40%	$0.04	25.15%
002158.SZ	Shanghai Hanbell Precise Machinery Co., Ltd.	2.39%	$0.60	60.14%
004690.KS	Samchully Co.,Ltd	2.39%	$3,000.02	10.30%
0GVS.L	Catena AB (publ)	2.39%	$8.76	32.84%
300577.SZ	Anhui Korrun Co., Ltd.	2.39%	$0.51	36.22%
3044.TW	Tripod Technology Corporation	2.39%	$7.48	42.14%
603080.SS	Xinjiang Torch Gas Co., Ltd	2.39%	$0.57	43.55%
6780.TWO	Study King Co., Ltd.	2.39%	$0.80	89.60%
6804.T	Hosiden Corporation	2.39%	$59.44	25.81%
KBLM.JK	PT Kabelindo Murni Tbk	2.39%	$8.08	12.05%
SCANFL.HE	Scanfil Oyj	2.39%	$0.24	42.33%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Arthur J. Gallagher & Co. (0ITL.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener