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

Ticker

Industry

Sector

Walker & Dunlop, Inc. (WD)

Company Dividend Discount ModelIndustry: Financial - MortgagesSector: Financial Services

Valuation Snapshot

Stable Growth$110.93 - $561.53$198.72
Multi-Stage$80.58 - $88.01$84.23
Blended Fair Value$141.47
Current Price$83.62
Upside69.19%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS18.92%0.00%2.662.552.411.931.361.120.940.000.000.00
YoY Growth--4.48%5.85%24.35%42.12%21.67%18.53%0.00%0.00%0.00%0.00%
Dividend Yield--3.12%2.58%3.16%1.49%1.32%2.78%1.84%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)114.99
(-) Cash Dividends Paid (M)91.18
(=) Cash Retained (M)23.82
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)23.0014.378.62
Cash Retained (M)23.8223.8223.82
(-) Cash Required (M)-23.00-14.37-8.62
(=) Excess Retained (M)0.829.4415.19
(/) Shares Outstanding (M)33.3233.3233.32
(=) Excess Retained per Share0.020.280.46
LTM Dividend per Share2.742.742.74
(+) Excess Retained per Share0.020.280.46
(=) Adjusted Dividend2.763.023.19
WACC / Discount Rate7.35%7.35%7.35%
Growth Rate4.74%5.74%6.74%
Fair Value$110.93$198.72$561.53
Upside / Downside32.66%137.65%571.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)114.99121.60128.58135.97143.77152.03156.59
Payout Ratio79.29%81.43%83.57%85.72%87.86%90.00%92.50%
Projected Dividends (M)91.1899.02107.46116.54126.32136.83144.85

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.35%7.35%7.35%
Growth Rate4.74%5.74%6.74%
Year 1 PV (M)91.3792.2493.11
Year 2 PV (M)91.4993.2595.02
Year 3 PV (M)91.5694.2196.91
Year 4 PV (M)91.5795.1298.77
Year 5 PV (M)91.5295.98100.60
PV of Terminal Value (M)2,227.442,335.822,448.38
Equity Value (M)2,684.962,806.612,932.79
Shares Outstanding (M)33.3233.3233.32
Fair Value$80.58$84.23$88.01
Upside / Downside-3.64%0.73%5.25%

High-Yield Dividend Screener

« Prev Page 149 of 151 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
603110.SSNew East New Materials Co., Ltd0.00%$0.000.28%
603159.SSShanghai Yahong Moulding Co., Ltd.0.00%$0.001.27%
603589.SSAnhui Kouzi Distillery Co., Ltd.0.00%$0.000.00%
605398.SSShanghai New Centurion Network Information Technology Co., Ltd.0.00%$0.000.19%
605598.SSShanghai Geoharbour Construction Group Co., Ltd.0.00%$0.000.58%
6087.TABIST Co.,Ltd.0.00%$0.050.03%
6114.KLMKH Berhad0.00%$0.000.00%
6310.TIseki & Co., Ltd.0.00%$0.090.12%
688049.SSActions Technology Co., Ltd.0.00%$0.000.03%
688067.SSAVE Science&Technology CO.,LTD0.00%$0.000.01%
688091.SSShanghai Yizhong Pharmaceutical Co., Ltd.0.00%$0.000.03%
688256.SSCambricon Technologies Corporation Limited0.00%$0.000.08%
688283.SSChengdu KSW Technologies Co.,Ltd.0.00%$0.000.00%
688356.SSJenkem Technology Co., Ltd.0.00%$0.000.22%
688484.SSSouthchip Semiconductor Technology0.00%$0.000.06%
9964.TItec Corporation0.00%$0.0016.89%
ABMM.JKPT ABM Investama Tbk0.00%$0.0132.95%
ACE-R.BKAbsolute Clean Energy Public Company Limited0.00%$0.000.00%
ADMR.JKPT Alamtri Minerals Indonesia Tbk0.00%$0.0036.54%
AGARWALEYE.NSDr. Agarwal's Health Care Limited0.00%$0.000.00%
ALPH.LAlpha Group International plc0.00%$0.204.84%
ALRPR.TAAlrov Properties and Lodgings Ltd.0.00%$0.601.05%
ALVDM.PAVoyageurs du Monde S.A.0.00%$0.000.00%
ARYT.TAAryt Industries Ltd.0.00%$0.106.49%
AVAP.LAvation PLC0.00%$0.011.84%
BCS.WABig Cheese Studio Spolka Akcyjna0.00%$0.000.05%
BLGO.TABuligo Capital Ltd0.00%$0.0473.96%
BOURSA.KWBoursa Kuwait Securities Company K.P.S.C.0.00%$0.0861.35%
BRAV3.SABrava Energia S.A.0.00%$0.000.00%
BREN.JKPT Barito Renewables Energy Tbk0.00%$0.0024.50%
BRIGADE.BOBrigade Enterprises Limited0.00%$0.010.02%
BRPT.JKPT Barito Pacific Tbk0.00%$0.0021.75%
CALI3.SAConstrutora Adolpho Lindenberg S.A.0.00%$0.000.00%
CCPC.LCeltic plc0.00%$0.011.93%
CMDR.TAComputer Direct Group Ltd.0.00%$2.1962.36%
CMPC.SNEmpresas CMPC S.A.0.00%$0.0543.01%
CRBP2.PACaisse Régionale de Crédit Agricole Mutuel Brie Picardie Société coopérative0.00%$0.000.00%
CUAN.JKPT Petrindo Jaya Kreasi Tbk0.00%$0.001.50%
CURY.LCurrys plc0.00%$0.002.33%
DFM.AEDubai Financial Market P.J.S.C.0.00%$0.000.03%
ECOR3.SAEcoRodovias Infraestrutura e Logística S.A.0.00%$0.000.00%
EMAE4.SAEmpresa Metropolitana de Águas e Energia S.A.0.00%$0.000.00%
FORTH.BKForth Corporation Public Company Limited0.00%$0.000.00%
GCHE.MEPJSC Cherkizovo Group0.00%$0.000.00%
GFI.JOGold Fields Limited0.00%$1.0035.63%
GHUS-B.STGötenehus Group AB (publ)0.00%$0.000.01%
HALKB.ISTürkiye Halk Bankasi A.S.0.00%$0.000.01%
HAMP.ICHampidjan Hf.0.00%$0.000.01%
HHRU.MEHeadHunter Group PLC0.00%$0.000.00%
HIPR.TAHiper Global Ltd.0.00%$0.1133.34%