Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

RELX Plc (REL.L)

Company Dividend Discount ModelIndustry: PublishingSector: Communication Services

Valuation Snapshot

Stable Growth$55.45 - $193.91$91.60
Multi-Stage$62.07 - $68.05$65.01
Blended Fair Value$78.30
Current Price$39.37
Upside98.89%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS5.89%7.09%0.600.560.520.490.470.450.420.410.360.31
YoY Growth--5.85%7.73%6.85%4.55%4.51%5.78%4.46%11.57%17.15%3.19%
Dividend Yield--1.64%1.81%2.28%2.04%2.61%2.35%2.62%2.33%2.51%2.59%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,817.00
(-) Cash Dividends Paid (M)2,266.00
(=) Cash Retained (M)1,551.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)763.40477.13286.28
Cash Retained (M)1,551.001,551.001,551.00
(-) Cash Required (M)-763.40-477.13-286.28
(=) Excess Retained (M)787.601,073.881,264.73
(/) Shares Outstanding (M)1,880.741,880.741,880.74
(=) Excess Retained per Share0.420.570.67
LTM Dividend per Share1.201.201.20
(+) Excess Retained per Share0.420.570.67
(=) Adjusted Dividend1.621.781.88
WACC / Discount Rate6.05%6.05%6.05%
Growth Rate3.03%4.03%5.03%
Fair Value$55.45$91.60$193.91
Upside / Downside40.84%132.67%392.53%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,817.003,970.974,131.164,297.804,471.174,651.534,791.08
Payout Ratio59.37%65.49%71.62%77.75%83.87%90.00%92.50%
Projected Dividends (M)2,266.002,600.702,958.723,341.393,750.124,186.384,431.75

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.05%6.05%6.05%
Growth Rate3.03%4.03%5.03%
Year 1 PV (M)2,428.752,452.322,475.89
Year 2 PV (M)2,580.402,630.732,681.55
Year 3 PV (M)2,721.462,801.472,883.03
Year 4 PV (M)2,852.402,964.763,080.41
Year 5 PV (M)2,973.693,120.833,273.73
PV of Terminal Value (M)103,187.16108,292.75113,598.46
Equity Value (M)116,743.85122,262.85127,993.06
Shares Outstanding (M)1,880.741,880.741,880.74
Fair Value$62.07$65.01$68.05
Upside / Downside57.67%65.12%72.86%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%