DDM Analysis: MGNS.L

Valuation Snapshot

Stable Growth	$127.02 - $315.12	$190.17
Multi-Stage	$90.55 - $98.81	$94.61
Blended Fair Value	$142.39
Current Price	$45.75
Upside	211.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.73%	17.17%	1.16	1.00	0.90	0.67	0.20	0.51	0.45	0.35	0.27	0.24
YoY Growth	-	-	16.63%	10.57%	34.67%	236.46%	-61.29%	15.35%	27.98%	27.27%	11.86%	2.61%
Dividend Yield	-	-	2.99%	4.51%	5.90%	2.66%	1.30%	3.18%	4.23%	2.44%	3.68%	3.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	276.10
(-) Cash Dividends Paid (M)	115.00
(=) Cash Retained (M)	161.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	55.22	34.51	20.71
Cash Retained (M)	161.10	161.10	161.10
(-) Cash Required (M)	-55.22	-34.51	-20.71
(=) Excess Retained (M)	105.88	126.59	140.39
(/) Shares Outstanding (M)	48.17	48.17	48.17
(=) Excess Retained per Share	2.20	2.63	2.91
LTM Dividend per Share	2.39	2.39	2.39
(+) Excess Retained per Share	2.20	2.63	2.91
(=) Adjusted Dividend	4.59	5.02	5.30
WACC / Discount Rate	9.31%	9.31%	9.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$127.02	$190.17	$315.12
Upside / Downside	177.63%	315.67%	588.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	276.10	294.05	313.16	333.51	355.19	378.28	389.63
Payout Ratio	41.65%	51.32%	60.99%	70.66%	80.33%	90.00%	92.50%
Projected Dividends (M)	115.00	150.91	191.00	235.66	285.33	340.45	360.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.31%	9.31%	9.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	136.76	138.06	139.35
Year 2 PV (M)	156.87	159.85	162.87
Year 3 PV (M)	175.40	180.44	185.57
Year 4 PV (M)	192.46	199.86	207.47
Year 5 PV (M)	208.11	218.16	228.60
PV of Terminal Value (M)	3,492.13	3,660.80	3,835.93
Equity Value (M)	4,361.73	4,557.18	4,759.80
Shares Outstanding (M)	48.17	48.17	48.17
Fair Value	$90.55	$94.61	$98.81
Upside / Downside	97.92%	106.79%	115.99%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Morgan Sindall Group plc (MGNS.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener