DDM Analysis: WRT1V.HE

Valuation Snapshot

Stable Growth	$153.10 - $180.52	$169.11
Multi-Stage	$91.43 - $100.72	$95.98
Blended Fair Value	$132.55
Current Price	$20.04
Upside	561.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.34%	-0.84%	0.33	0.26	0.24	0.20	0.48	0.48	0.46	0.45	0.42	0.41
YoY Growth	-	-	26.80%	6.99%	20.17%	-58.25%	0.35%	3.65%	3.79%	5.60%	3.31%	14.69%
Dividend Yield	-	-	2.00%	1.82%	2.78%	2.42%	5.39%	7.17%	3.14%	2.48%	2.52%	3.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	561.00
(-) Cash Dividends Paid (M)	227.00
(=) Cash Retained (M)	334.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	112.20	70.13	42.08
Cash Retained (M)	334.00	334.00	334.00
(-) Cash Required (M)	-112.20	-70.13	-42.08
(=) Excess Retained (M)	221.80	263.88	291.93
(/) Shares Outstanding (M)	592.41	592.41	592.41
(=) Excess Retained per Share	0.37	0.45	0.49
LTM Dividend per Share	0.38	0.38	0.38
(+) Excess Retained per Share	0.37	0.45	0.49
(=) Adjusted Dividend	0.76	0.83	0.88
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	1.04%	2.04%	3.04%
Fair Value	$153.10	$169.11	$180.52
Upside / Downside	663.96%	743.85%	800.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	561.00	572.46	584.15	596.08	608.25	620.67	639.29
Payout Ratio	40.46%	50.37%	60.28%	70.19%	80.09%	90.00%	92.50%
Projected Dividends (M)	227.00	288.35	352.11	418.36	487.17	558.61	591.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.51%	1.51%	1.51%
Growth Rate	1.04%	2.04%	3.04%
Year 1 PV (M)	281.27	284.05	286.84
Year 2 PV (M)	335.03	341.70	348.43
Year 3 PV (M)	388.29	399.94	411.81
Year 4 PV (M)	441.05	458.77	477.02
Year 5 PV (M)	493.31	518.21	544.11
PV of Terminal Value (M)	52,222.80	54,858.67	57,599.91
Equity Value (M)	54,161.77	56,861.35	59,668.12
Shares Outstanding (M)	592.41	592.41	592.41
Fair Value	$91.43	$95.98	$100.72
Upside / Downside	356.22%	378.96%	402.60%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 20 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SMBC	Southern Missouri Bancorp, Inc.	1.61%	$0.94	17.19%
VIRC	Virco Mfg. Corporation	1.61%	$0.10	41.34%
CNO	CNO Financial Group, Inc.	1.60%	$0.67	22.53%
IVT	InvenTrust Properties Corp.	1.60%	$0.45	29.49%
KBR	KBR, Inc.	1.60%	$0.65	21.84%
OBK	Origin Bancorp, Inc.	1.60%	$0.60	31.45%
TNC	Tennant Company	1.60%	$1.18	39.96%
DELL	Dell Technologies Inc.	1.59%	$2.03	27.33%
RVSB	Riverview Bancorp, Inc.	1.59%	$0.08	35.84%
0HPW.L	Broadridge Financial Solutions, Inc.	1.58%	$3.49	44.54%
CCF	Chase Corporation	1.58%	$2.01	57.26%
MSIF	MSC Income Fund, Inc.	1.58%	$0.21	12.72%
PRI	Primerica, Inc.	1.58%	$4.10	18.44%
IEX	IDEX Corporation	1.57%	$2.82	44.28%
LHX	L3Harris Technologies, Inc.	1.57%	$4.79	51.11%
MRO	Marathon Oil Corporation	1.57%	$0.45	19.02%
NEU	NewMarket Corporation	1.57%	$10.82	22.69%
PSMT	PriceSmart, Inc.	1.57%	$1.93	39.29%
TFSL	TFS Financial Corporation	1.57%	$0.21	65.45%
UFPI	UFP Industries, Inc.	1.57%	$1.44	25.79%
0M3Q.L	Zoetis Inc.	1.56%	$1.95	32.55%
0K92.L	Northrop Grumman Corporation	1.55%	$8.80	31.43%
0QZ5.L	Cognizant Technology Solutions Corporation	1.55%	$1.25	28.62%
EMR	Emerson Electric Co.	1.55%	$2.11	51.98%
SYF	Synchrony Financial	1.55%	$1.32	13.96%
TXRH	Texas Roadhouse, Inc.	1.55%	$2.65	40.30%
0HQW.L	C.H. Robinson Worldwide, Inc.	1.54%	$2.48	50.26%
0J76.L	Huntington Ingalls Industries, Inc.	1.54%	$5.36	37.08%
BHE	Benchmark Electronics, Inc.	1.54%	$0.68	65.62%
DPZ	Domino's Pizza, Inc.	1.54%	$6.54	37.90%
GRC	The Gorman-Rupp Company	1.54%	$0.74	38.69%
DFS	Discover Financial Services	1.53%	$3.06	16.08%
SPFI	South Plains Financial, Inc.	1.53%	$0.59	16.67%
JMSB	John Marshall Bancorp, Inc.	1.52%	$0.30	29.07%
0J3H.L	The Hartford Financial Services Group, Inc.	1.51%	$2.06	16.53%
TRV	The Travelers Companies, Inc.	1.51%	$4.29	16.63%
CISMX	Clarkston Partners Fund Institutional Class	1.50%	$0.19	32.74%
FCAP	First Capital, Inc.	1.50%	$0.88	28.53%
MGYR	Magyar Bancorp, Inc.	1.50%	$0.26	22.66%
OBT	Orange County Bancorp, Inc.	1.50%	$0.43	15.62%
OSK	Oshkosh Corporation	1.50%	$1.99	19.24%
SAIC	Science Applications International Corporation	1.50%	$1.51	19.14%
FUL	H.B. Fuller Company	1.49%	$0.90	43.28%
CBNK	Capital Bancorp, Inc.	1.48%	$0.41	14.04%
FRBA	First Bank	1.48%	$0.24	14.40%
ANDE	The Andersons, Inc.	1.47%	$0.78	36.39%
IROQ	IF Bancorp, Inc.	1.47%	$0.40	25.40%
WM	Waste Management, Inc.	1.47%	$3.22	50.78%
ATR	AptarGroup, Inc.	1.45%	$1.78	28.44%
CHX	ChampionX Corporation	1.45%	$0.37	24.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Wärtsilä Oyj Abp (WRT1V.HE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener