Definitive Analysis
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

George Weston Limited (WN-PA.TO)

Company Dividend Discount ModelIndustry: Grocery StoresSector: Consumer Defensive

Valuation Snapshot

Stable Growth$246.76 - $566.85$360.21
Multi-Stage$326.84 - $358.85$342.54
Blended Fair Value$351.38
Current Price$84.89
Upside313.92%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.58%4.10%3.072.932.822.632.522.451.851.761.701.24
YoY Growth--4.72%3.81%7.31%4.27%2.82%32.37%5.24%3.62%36.42%-39.33%
Dividend Yield--3.75%4.80%4.72%5.12%6.79%7.31%5.77%5.12%4.39%3.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,613.50
(-) Cash Dividends Paid (M)442.00
(=) Cash Retained (M)1,171.50
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)322.70201.69121.01
Cash Retained (M)1,171.501,171.501,171.50
(-) Cash Required (M)-322.70-201.69-121.01
(=) Excess Retained (M)848.80969.811,050.49
(/) Shares Outstanding (M)130.15130.15130.15
(=) Excess Retained per Share6.527.458.07
LTM Dividend per Share3.403.403.40
(+) Excess Retained per Share6.527.458.07
(=) Adjusted Dividend9.9210.8511.47
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate2.22%3.22%4.22%
Fair Value$246.76$360.21$566.85
Upside / Downside190.68%324.33%567.74%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,613.501,665.431,719.031,774.351,831.461,890.401,947.11
Payout Ratio27.39%39.92%52.44%64.96%77.48%90.00%92.50%
Projected Dividends (M)442.00664.76901.401,152.581,418.991,701.361,801.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.33%6.33%6.33%
Growth Rate2.22%3.22%4.22%
Year 1 PV (M)619.15625.20631.26
Year 2 PV (M)781.94797.32812.84
Year 3 PV (M)931.23958.83986.97
Year 4 PV (M)1,067.821,110.221,153.88
Year 5 PV (M)1,192.461,251.941,313.77
PV of Terminal Value (M)37,945.6539,838.4341,806.01
Equity Value (M)42,538.2544,581.9546,704.72
Shares Outstanding (M)130.15130.15130.15
Fair Value$326.84$342.54$358.85
Upside / Downside285.02%303.51%322.73%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%