DDM Analysis: NWO.DE

Valuation Snapshot

Stable Growth	$21.23 - $32.77	$26.59
Multi-Stage	$18.65 - $20.25	$19.44
Blended Fair Value	$23.01
Current Price	$65.80
Upside	-65.03%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	13.47%	19.11%	3.16	2.80	2.59	2.59	5.70	1.68	2.97	2.53	0.92	4.17
YoY Growth	-	-	12.86%	8.11%	0.00%	-54.56%	239.29%	-43.44%	17.39%	176.38%	-78.04%	658.63%
Dividend Yield	-	-	4.65%	1.67%	1.40%	1.17%	2.91%	0.51%	1.26%	1.30%	0.57%	2.60%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	11.95
(-) Cash Dividends Paid (M)	5.62
(=) Cash Retained (M)	6.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2.39	1.49	0.90
Cash Retained (M)	6.33	6.33	6.33
(-) Cash Required (M)	-2.39	-1.49	-0.90
(=) Excess Retained (M)	3.94	4.83	5.43
(/) Shares Outstanding (M)	5.62	5.62	5.62
(=) Excess Retained per Share	0.70	0.86	0.97
LTM Dividend per Share	1.00	1.00	1.00
(+) Excess Retained per Share	0.70	0.86	0.97
(=) Adjusted Dividend	1.70	1.86	1.97
WACC / Discount Rate	13.95%	13.95%	13.95%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$21.23	$26.59	$32.77
Upside / Downside	-67.73%	-59.59%	-50.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	11.95	12.72	13.55	14.43	15.37	16.37	16.86
Payout Ratio	47.05%	55.64%	64.23%	72.82%	81.41%	90.00%	92.50%
Projected Dividends (M)	5.62	7.08	8.70	10.51	12.51	14.73	15.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	13.95%	13.95%	13.95%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	6.15	6.21	6.27
Year 2 PV (M)	6.58	6.70	6.83
Year 3 PV (M)	6.90	7.10	7.30
Year 4 PV (M)	7.15	7.42	7.70
Year 5 PV (M)	7.31	7.67	8.03
PV of Terminal Value (M)	70.72	74.13	77.68
Equity Value (M)	104.81	109.24	113.82
Shares Outstanding (M)	5.62	5.62	5.62
Fair Value	$18.65	$19.44	$20.25
Upside / Downside	-71.66%	-70.46%	-69.22%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

New Work SE (NWO.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener