DDM Analysis: WTIF.SG

Valuation Snapshot

Stable Growth	$7.19 - $10.32	$8.72
Multi-Stage	$17.45 - $19.17	$18.29
Blended Fair Value	$13.50
Current Price	$32.69
Upside	-58.69%
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	0.00%	-2.13%	0.96	0.95	0.73	0.59	0.91	0.00	0.87	0.87	1.05	1.21
YoY Growth	-	-	1.18%	30.10%	23.10%	-34.89%	0.00%	-100.00%	-0.03%	-16.66%	-13.70%	1.44%
Dividend Yield	-	-	2.95%	4.47%	3.52%	2.86%	4.39%	0.00%	4.19%	4.19%	5.03%	5.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,485.00
(-) Cash Dividends Paid (M)	3,186.00
(=) Cash Retained (M)	299.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	697.00	435.63	261.38
Cash Retained (M)	299.00	299.00	299.00
(-) Cash Required (M)	-697.00	-435.63	-261.38
(=) Excess Retained (M)	-398.00	-136.63	37.63
(/) Shares Outstanding (M)	3,303.75	3,303.75	3,303.75
(=) Excess Retained per Share	-0.12	-0.04	0.01
LTM Dividend per Share	0.96	0.96	0.96
(+) Excess Retained per Share	-0.12	-0.04	0.01
(=) Adjusted Dividend	0.84	0.92	0.98
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-4.13%	-3.13%	-2.13%
Fair Value	$7.19	$8.72	$10.32
Upside / Downside	-78.02%	-73.34%	-68.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,485.00	3,375.91	3,270.24	3,167.87	3,068.71	2,972.65	3,061.83
Payout Ratio	91.42%	91.14%	90.85%	90.57%	90.28%	90.00%	92.50%
Projected Dividends (M)	3,186.00	3,076.68	2,971.08	2,869.08	2,770.56	2,675.39	2,832.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-4.13%	-3.13%	-2.13%
Year 1 PV (M)	2,842.34	2,871.99	2,901.63
Year 2 PV (M)	2,535.72	2,588.90	2,642.62
Year 3 PV (M)	2,262.16	2,333.69	2,406.71
Year 4 PV (M)	2,018.09	2,103.62	2,191.83
Year 5 PV (M)	1,800.33	1,896.21	1,996.12
PV of Terminal Value (M)	46,176.61	48,635.68	51,198.41
Equity Value (M)	57,635.25	60,430.07	63,337.33
Shares Outstanding (M)	3,303.75	3,303.75	3,303.75
Fair Value	$17.45	$18.29	$19.17
Upside / Downside	-46.63%	-44.05%	-41.35%

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

WisdomTree Japan Equity UCITS ETF (WTIF.SG)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener