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 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%