DDM Analysis: WTB.L

Valuation Snapshot

Stable Growth	$43.09 - $84.11	$59.34
Multi-Stage	$72.30 - $79.34	$75.75
Blended Fair Value	$67.55
Current Price	$26.74
Upside	152.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.18%	3.15%	0.98	0.90	0.65	0.00	0.00	0.88	1.03	0.98	0.92	0.85
YoY Growth	-	-	8.14%	38.29%	0.00%	0.00%	-100.00%	-14.67%	5.52%	6.28%	7.74%	18.76%
Dividend Yield	-	-	3.66%	2.61%	2.13%	0.00%	0.00%	2.63%	2.47%	2.92%	2.79%	2.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	489.50
(-) Cash Dividends Paid (M)	350.00
(=) Cash Retained (M)	139.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	97.90	61.19	36.71
Cash Retained (M)	139.50	139.50	139.50
(-) Cash Required (M)	-97.90	-61.19	-36.71
(=) Excess Retained (M)	41.60	78.31	102.79
(/) Shares Outstanding (M)	182.03	182.03	182.03
(=) Excess Retained per Share	0.23	0.43	0.56
LTM Dividend per Share	1.92	1.92	1.92
(+) Excess Retained per Share	0.23	0.43	0.56
(=) Adjusted Dividend	2.15	2.35	2.49
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	1.15%	2.15%	3.15%
Fair Value	$43.09	$59.34	$84.11
Upside / Downside	61.13%	121.91%	214.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	489.50	500.03	510.78	521.77	532.99	544.45	560.78
Payout Ratio	71.50%	75.20%	78.90%	82.60%	86.30%	90.00%	92.50%
Projected Dividends (M)	350.00	376.03	403.01	430.98	459.97	490.01	518.73

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	1.15%	2.15%	3.15%
Year 1 PV (M)	350.60	354.07	357.54
Year 2 PV (M)	350.36	357.32	364.35
Year 3 PV (M)	349.34	359.81	370.48
Year 4 PV (M)	347.63	361.58	375.95
Year 5 PV (M)	345.29	362.70	380.81
PV of Terminal Value (M)	11,418.03	11,993.71	12,592.38
Equity Value (M)	13,161.26	13,789.20	14,441.50
Shares Outstanding (M)	182.03	182.03	182.03
Fair Value	$72.30	$75.75	$79.34
Upside / Downside	170.40%	183.30%	196.70%

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

Whitbread plc (WTB.L)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener