DDM Analysis: CWB.TO

Valuation Snapshot

Stable Growth	$107.80 - $604.43	$205.35
Multi-Stage	$75.35 - $82.43	$78.83
Blended Fair Value	$142.09
Current Price	$57.25
Upside	148.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.66%	9.60%	1.61	1.50	1.37	1.31	1.04	1.17	1.02	0.94	0.85	0.71
YoY Growth	-	-	7.75%	9.04%	4.72%	26.58%	-11.38%	14.43%	8.50%	10.34%	19.34%	10.84%
Dividend Yield	-	-	2.82%	5.05%	4.88%	3.39%	3.59%	3.57%	3.47%	2.43%	2.88%	3.13%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	296.45
(-) Cash Dividends Paid (M)	156.06
(=) Cash Retained (M)	140.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	59.29	37.06	22.23
Cash Retained (M)	140.40	140.40	140.40
(-) Cash Required (M)	-59.29	-37.06	-22.23
(=) Excess Retained (M)	81.10	103.34	118.16
(/) Shares Outstanding (M)	96.78	96.78	96.78
(=) Excess Retained per Share	0.84	1.07	1.22
LTM Dividend per Share	1.61	1.61	1.61
(+) Excess Retained per Share	0.84	1.07	1.22
(=) Adjusted Dividend	2.45	2.68	2.83
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	4.66%	5.66%	6.66%
Fair Value	$107.80	$205.35	$604.43
Upside / Downside	88.30%	258.69%	955.77%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	296.45	313.22	330.93	349.65	369.42	390.32	402.03
Payout Ratio	52.64%	60.11%	67.59%	75.06%	82.53%	90.00%	92.50%
Projected Dividends (M)	156.06	188.29	223.66	262.44	304.88	351.28	371.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	4.66%	5.66%	6.66%
Year 1 PV (M)	174.25	175.91	177.58
Year 2 PV (M)	191.55	195.23	198.94
Year 3 PV (M)	208.00	214.02	220.15
Year 4 PV (M)	223.62	232.29	241.21
Year 5 PV (M)	238.45	250.06	262.12
PV of Terminal Value (M)	6,256.55	6,561.23	6,877.66
Equity Value (M)	7,292.41	7,628.74	7,977.67
Shares Outstanding (M)	96.78	96.78	96.78
Fair Value	$75.35	$78.83	$82.43
Upside / Downside	31.62%	37.69%	43.99%

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

Analysis Mode

Ticker

Industry

Sector

Canadian Western Bank (CWB.TO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener