DDM Analysis: WIPRO.BO

Valuation Snapshot

Stable Growth	$819.30 - $2,557.75	$2,396.99
Multi-Stage	$355.55 - $388.36	$371.66
Blended Fair Value	$1,384.32
Current Price	$239.37
Upside	478.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	55.68%	7.84%	5.98	0.50	3.13	0.52	0.52	0.65	0.43	0.52	0.83	3.38
YoY Growth	-	-	1,102.57%	-84.10%	500.22%	0.15%	-20.46%	52.38%	-16.90%	-37.94%	-75.39%	20.36%
Dividend Yield	-	-	2.25%	0.19%	1.61%	0.25%	0.19%	0.60%	0.30%	0.53%	0.86%	3.23%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	135,000.00
(-) Cash Dividends Paid (M)	115,104.00
(=) Cash Retained (M)	19,896.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27,000.00	16,875.00	10,125.00
Cash Retained (M)	19,896.00	19,896.00	19,896.00
(-) Cash Required (M)	-27,000.00	-16,875.00	-10,125.00
(=) Excess Retained (M)	-7,104.00	3,021.00	9,771.00
(/) Shares Outstanding (M)	10,496.75	10,496.75	10,496.75
(=) Excess Retained per Share	-0.68	0.29	0.93
LTM Dividend per Share	10.97	10.97	10.97
(+) Excess Retained per Share	-0.68	0.29	0.93
(=) Adjusted Dividend	10.29	11.25	11.90
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$819.30	$2,396.99	$2,557.75
Upside / Downside	242.27%	901.37%	968.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	135,000.00	143,775.00	153,120.38	163,073.20	173,672.96	184,961.70	190,510.55
Payout Ratio	85.26%	86.21%	87.16%	88.10%	89.05%	90.00%	92.50%
Projected Dividends (M)	115,104.00	123,948.11	133,455.64	143,675.46	154,660.01	166,465.53	176,222.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	114,939.77	116,029.25	117,118.72
Year 2 PV (M)	114,761.91	116,947.80	119,154.32
Year 3 PV (M)	114,570.78	117,859.70	121,210.96
Year 4 PV (M)	114,366.74	118,764.96	123,288.84
Year 5 PV (M)	114,150.14	119,663.63	125,388.14
PV of Terminal Value (M)	3,159,328.08	3,311,924.81	3,470,361.77
Equity Value (M)	3,732,117.43	3,901,190.15	4,076,522.76
Shares Outstanding (M)	10,496.75	10,496.75	10,496.75
Fair Value	$355.55	$371.66	$388.36
Upside / Downside	48.54%	55.26%	62.24%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Wipro Limited (WIPRO.BO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener