DDM Analysis: CWP.AX

Valuation Snapshot

Stable Growth	$245.36 - $401.40	$376.17
Multi-Stage	$64.20 - $70.34	$67.22
Blended Fair Value	$221.69
Current Price	$7.09
Upside	3,026.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.16%	1.84%	0.27	0.15	0.27	0.21	0.12	0.23	0.30	0.24	0.27	0.26
YoY Growth	-	-	80.20%	-45.32%	29.66%	70.39%	-46.34%	-24.72%	27.48%	-11.59%	1.79%	18.95%
Dividend Yield	-	-	3.77%	3.21%	5.39%	5.68%	1.83%	4.36%	5.33%	4.13%	5.17%	6.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	168.41
(-) Cash Dividends Paid (M)	26.39
(=) Cash Retained (M)	142.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33.68	21.05	12.63
Cash Retained (M)	142.02	142.02	142.02
(-) Cash Required (M)	-33.68	-21.05	-12.63
(=) Excess Retained (M)	108.34	120.97	129.39
(/) Shares Outstanding (M)	83.44	83.44	83.44
(=) Excess Retained per Share	1.30	1.45	1.55
LTM Dividend per Share	0.32	0.32	0.32
(+) Excess Retained per Share	1.30	1.45	1.55
(=) Adjusted Dividend	1.61	1.77	1.87
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$245.36	$376.17	$401.40
Upside / Downside	3,360.62%	5,205.64%	5,561.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	168.41	179.36	191.02	203.43	216.66	230.74	237.66
Payout Ratio	15.67%	30.54%	45.40%	60.27%	75.13%	90.00%	92.50%
Projected Dividends (M)	26.39	54.77	86.72	122.60	162.78	207.66	219.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.19%	6.19%	6.19%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	51.09	51.57	52.06
Year 2 PV (M)	75.46	76.90	78.35
Year 3 PV (M)	99.52	102.38	105.29
Year 4 PV (M)	123.26	128.00	132.87
Year 5 PV (M)	146.68	153.76	161.12
PV of Terminal Value (M)	4,861.07	5,095.86	5,339.64
Equity Value (M)	5,357.08	5,608.48	5,869.33
Shares Outstanding (M)	83.44	83.44	83.44
Fair Value	$64.20	$67.22	$70.34
Upside / Downside	805.54%	848.04%	892.13%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Cedar Woods Properties Limited (CWP.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener