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

Woori Financial Group Inc. (316140.KS)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$236,868.26 - $856,447.13$750,864.86
Multi-Stage$106,568.83 - $116,703.37$111,542.85
Blended Fair Value$431,203.85
Current Price$22,450.00
Upside1,820.73%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS14.95%0.00%1,173.931,307.65875.44492.33675.74584.91449.93449.93224.96674.89
YoY Growth---10.23%49.37%77.82%-27.14%15.53%30.00%0.00%100.00%-66.67%0.00%
Dividend Yield--7.11%9.29%7.67%3.21%6.69%7.65%3.18%2.94%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,222,065.00
(-) Cash Dividends Paid (M)356,011.00
(=) Cash Retained (M)2,866,054.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)644,413.00402,758.13241,654.88
Cash Retained (M)2,866,054.002,866,054.002,866,054.00
(-) Cash Required (M)-644,413.00-402,758.13-241,654.88
(=) Excess Retained (M)2,221,641.002,463,295.882,624,399.13
(/) Shares Outstanding (M)748.19748.19748.19
(=) Excess Retained per Share2,969.343,292.323,507.65
LTM Dividend per Share475.83475.83475.83
(+) Excess Retained per Share2,969.343,292.323,507.65
(=) Adjusted Dividend3,445.173,768.153,983.48
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Fair Value$236,868.26$750,864.86$856,447.13
Upside / Downside955.09%3,244.61%3,714.91%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,222,065.003,431,499.233,654,546.673,892,092.214,145,078.204,414,508.294,546,943.53
Payout Ratio11.05%26.84%42.63%58.42%74.21%90.00%92.50%
Projected Dividends (M)356,011.00920,991.231,557,914.752,273,747.133,076,055.543,973,057.464,205,922.77

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)852,382.88860,462.34868,541.80
Year 2 PV (M)1,334,449.481,359,867.001,385,524.30
Year 3 PV (M)1,802,518.941,854,262.781,906,987.52
Year 4 PV (M)2,256,893.522,343,687.282,432,960.67
Year 5 PV (M)2,697,869.682,828,177.792,963,473.11
PV of Terminal Value (M)70,789,992.0474,209,175.1377,759,218.40
Equity Value (M)79,734,106.5583,455,632.3287,316,705.80
Shares Outstanding (M)748.19748.19748.19
Fair Value$106,568.83$111,542.85$116,703.37
Upside / Downside374.69%396.85%419.84%

High-Yield Dividend Screener

« Prev Page 14 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
UVSPUnivest Financial Corporation2.69%$0.8728.95%
VBTXVeritex Holdings, Inc.2.69%$0.8138.53%
CBTCabot Corporation2.68%$1.8029.00%
PKOHPark-Ohio Holdings Corp.2.68%$0.5633.19%
WINAWinmark Corporation2.68%$10.7696.24%
CHCOCity Holding Company2.67%$3.2036.27%
IDAIDACORP, Inc.2.67%$3.4058.98%
LFVNLifeVantage Corporation2.67%$0.1618.67%
MMM3M Company2.67%$4.3168.77%
MSEXMiddlesex Water Company2.67%$1.3456.69%
ONBOld National Bancorp2.67%$0.6035.48%
0HQU.LCF Industries Holdings, Inc.2.66%$2.0724.22%
MGYMagnolia Oil & Gas Corporation2.66%$0.6032.28%
PEBKPeoples Bancorp of North Carolina, Inc.2.66%$0.9530.99%
GSBCGreat Southern Bancorp, Inc.2.65%$1.6326.64%
HDThe Home Depot, Inc.2.65%$9.1562.39%
MVBFMVB Financial Corp.2.65%$0.6827.31%
PPGPPG Industries, Inc.2.65%$2.7662.85%
TWMIXAmerican Century Emerging Markets Investor Class2.64%$0.4076.80%
0M2A.LAdeia Inc.2.63%$0.3553.29%
ALLYAlly Financial Inc.2.63%$1.2059.56%
FRAFFranklin Financial Services Corporation2.63%$1.2836.88%
LEALear Corporation2.63%$3.1237.81%
VHIValhi, Inc.2.63%$0.3249.46%
FHIFederated Hermes, Inc.2.62%$1.3727.23%
MKCMcCormick & Company, Incorporated2.62%$1.7661.04%
SLBSLB N.V.2.62%$1.0542.94%
BAHBooz Allen Hamilton Holding Corporation2.61%$2.2233.15%
GILDGilead Sciences, Inc.2.61%$3.1849.10%
AWRAmerican States Water Company2.60%$1.8855.89%
CBANColony Bankcorp, Inc.2.59%$0.4628.75%
MDUMDU Resources Group, Inc.2.59%$0.5162.41%
PLBCPlumas Bancorp2.59%$1.1427.38%
CRD-ACrawford & Company2.58%$0.2843.18%
WBSWebster Financial Corporation2.57%$1.6429.21%
FANGDiamondback Energy, Inc.2.56%$3.9026.98%
JEFJefferies Financial Group Inc.2.56%$1.6349.77%
UNHUnitedHealth Group Incorporated2.56%$8.6044.61%
DOXAmdocs Limited2.55%$2.0439.68%
DVNDevon Energy Corporation2.55%$0.9622.55%
TGNATEGNA Inc.2.55%$0.4923.26%
CFFIC&F Financial Corporation2.54%$1.8022.24%
MTHMeritage Homes Corporation2.54%$1.6821.92%
DTMDT Midstream, Inc.2.52%$3.0477.42%
LEVILevi Strauss & Co.2.52%$0.5234.78%
NFGNational Fuel Gas Company2.52%$2.0736.34%
AMNBAmerican National Bankshares Inc.2.51%$1.2048.76%
HIMYXPioneer High Income Municipal Fund Class Y2.51%$0.1481.31%
ACNBACNB Corporation2.50%$1.1837.66%
FMBHFirst Mid Bancshares, Inc.2.50%$0.9626.52%