Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Woolworths Holdings Limited (WHL.JO)

Company Dividend Discount ModelIndustry: Department StoresSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$47.97 - $72.23$59.44
Multi-Stage$74.59 - $81.44$77.96
Blended Fair Value$68.70
Current Price$51.76
Upside32.72%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS2.38%-0.06%2.243.013.151.560.001.992.363.063.322.71
YoY Growth---25.79%-4.46%102.47%0.00%-100.00%-15.71%-22.90%-7.73%22.36%20.37%
Dividend Yield--4.32%4.74%4.42%2.87%0.00%6.01%4.88%5.52%5.38%3.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,036.00
(-) Cash Dividends Paid (M)4,775.00
(=) Cash Retained (M)261.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,007.20629.50377.70
Cash Retained (M)261.00261.00261.00
(-) Cash Required (M)-1,007.20-629.50-377.70
(=) Excess Retained (M)-746.20-368.50-116.70
(/) Shares Outstanding (M)909.49909.49909.49
(=) Excess Retained per Share-0.82-0.41-0.13
LTM Dividend per Share5.255.255.25
(+) Excess Retained per Share-0.82-0.41-0.13
(=) Adjusted Dividend4.434.855.12
WACC / Discount Rate9.18%9.18%9.18%
Growth Rate-0.05%0.95%1.95%
Fair Value$47.97$59.44$72.23
Upside / Downside-7.31%14.83%39.56%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,036.005,083.955,132.375,181.245,230.585,280.385,438.80
Payout Ratio94.82%93.85%92.89%91.93%90.96%90.00%92.50%
Projected Dividends (M)4,775.004,771.494,767.484,762.954,757.914,752.355,030.89

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.18%9.18%9.18%
Growth Rate-0.05%0.95%1.95%
Year 1 PV (M)4,326.954,370.244,413.53
Year 2 PV (M)3,920.533,999.374,078.99
Year 3 PV (M)3,551.903,659.583,769.41
Year 4 PV (M)3,217.583,348.293,482.94
Year 5 PV (M)2,914.393,063.133,217.88
PV of Terminal Value (M)49,911.4652,458.6955,108.87
Equity Value (M)67,842.8170,899.2974,071.62
Shares Outstanding (M)909.49909.49909.49
Fair Value$74.59$77.96$81.44
Upside / Downside44.12%50.61%57.35%

High-Yield Dividend Screener

« Prev Page 13 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
CLColgate-Palmolive Company2.88%$2.2462.40%
TCBKTriCo Bancshares2.87%$1.3537.83%
0U6R.LBunge Limited2.86%$3.0531.37%
FBMSThe First Bancshares, Inc.2.86%$0.9739.72%
RILYGB. Riley Financial, Inc. 5.00% Senior Notes due 20262.86%$0.5856.91%
CNSCohen & Steers, Inc.2.85%$1.8156.91%
MRBKMeridian Corporation2.85%$0.4927.85%
AMGNAmgen Inc.2.84%$9.3172.03%
BKHBlack Hills Corporation2.84%$1.9850.60%
GABCGerman American Bancorp, Inc.2.84%$1.1140.35%
HOMBHome Bancshares, Inc.2.84%$0.7934.17%
KOThe Coca-Cola Company2.84%$1.9665.04%
SBFGSB Financial Group, Inc.2.84%$0.6128.02%
TSBKTimberland Bancorp, Inc.2.84%$1.0027.24%
CATYCathay General Bancorp2.83%$1.3831.20%
CWTCalifornia Water Service Group2.83%$1.2253.25%
EBIXEbix, Inc.2.83%$0.0846.85%
CMS-PBConsumers Energy Company2.82%$2.1762.27%
EPRTEssential Properties Realty Trust, Inc.2.82%$0.8570.58%
GPKGraphic Packaging Holding Company2.82%$0.4324.85%
VALSXValue Line Select Growth Fund2.82%$0.8756.29%
CCNECNB Financial Corporation2.81%$0.7235.05%
ORRFOrrstown Financial Services, Inc.2.81%$0.9826.05%
TXNMTXNM Energy, Inc.2.80%$1.6586.75%
STCStewart Information Services Corporation2.79%$1.9554.56%
CVLYCodorus Valley Bancorp, Inc.2.77%$0.6728.98%
KKRSKKR Group Finance Co. IX LLC 4.2.77%$0.497.61%
SHBIShore Bancshares, Inc.2.77%$0.4828.28%
HNNAHennessy Advisors, Inc.2.76%$0.2721.11%
HONEHarborOne Bancorp, Inc.2.76%$0.3351.05%
KMTKennametal Inc.2.76%$0.8065.12%
PNMPNM Resources, Inc.2.76%$1.1257.65%
HWCHancock Whitney Corporation2.75%$1.7731.35%
YOUClear Secure, Inc.2.75%$0.9550.89%
0HE2.LAmeren Corporation2.74%$2.7853.51%
MTDRMatador Resources Company2.74%$1.1918.96%
OFGOFG Bancorp2.74%$1.1225.13%
VLOValero Energy Corporation2.74%$4.5393.65%
YORWThe York Water Company2.73%$0.8762.37%
CCZComcast Holdings Corp.2.72%$1.6326.92%
KKellanova2.72%$2.2762.18%
ADTADT Inc.2.71%$0.2229.95%
AVTAvnet, Inc.2.71%$1.3448.46%
BKUBankUnited, Inc.2.71%$1.2134.19%
CNOBConnectOne Bancorp, Inc.2.71%$0.7148.64%
GBXThe Greenbrier Companies, Inc.2.71%$1.2819.40%
PBHCPathfinder Bancorp, Inc.2.71%$0.3826.39%
TRINTrinity Capital Inc.2.71%$0.4120.50%
RILYNB. Riley Financial, Inc. - 6.502.70%$0.5856.91%
0L5A.LSempra2.69%$2.4172.79%