DDM Analysis: CWC.DE

Valuation Snapshot

Stable Growth	$173.25 - $433.27	$260.08
Multi-Stage	$206.43 - $226.28	$216.17
Blended Fair Value	$238.12
Current Price	$98.10
Upside	142.74%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.12%	5.44%	2.62	2.51	2.40	2.40	2.09	2.04	1.92	1.87	1.66	1.60
YoY Growth	-	-	4.24%	4.47%	-0.05%	14.86%	2.66%	6.03%	3.10%	12.40%	3.62%	3.95%
Dividend Yield	-	-	2.54%	2.46%	2.53%	2.63%	1.74%	2.55%	2.40%	2.34%	2.02%	2.77%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	55.09
(-) Cash Dividends Paid (M)	29.33
(=) Cash Retained (M)	25.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11.02	6.89	4.13
Cash Retained (M)	25.76	25.76	25.76
(-) Cash Required (M)	-11.02	-6.89	-4.13
(=) Excess Retained (M)	14.74	18.87	21.62
(/) Shares Outstanding (M)	6.91	6.91	6.91
(=) Excess Retained per Share	2.13	2.73	3.13
LTM Dividend per Share	4.25	4.25	4.25
(+) Excess Retained per Share	2.13	2.73	3.13
(=) Adjusted Dividend	6.38	6.98	7.38
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	2.75%	3.75%	4.75%
Fair Value	$173.25	$260.08	$433.27
Upside / Downside	76.61%	165.12%	341.66%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	55.09	57.15	59.29	61.51	63.82	66.21	68.19
Payout Ratio	53.25%	60.60%	67.95%	75.30%	82.65%	90.00%	92.50%
Projected Dividends (M)	29.33	34.63	40.29	46.32	52.74	59.59	63.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	2.75%	3.75%	4.75%
Year 1 PV (M)	32.19	32.51	32.82
Year 2 PV (M)	34.82	35.50	36.19
Year 3 PV (M)	37.21	38.31	39.43
Year 4 PV (M)	39.40	40.95	42.56
Year 5 PV (M)	41.38	43.43	45.56
PV of Terminal Value (M)	1,241.03	1,302.61	1,366.62
Equity Value (M)	1,426.04	1,493.32	1,563.17
Shares Outstanding (M)	6.91	6.91	6.91
Fair Value	$206.43	$216.17	$226.28
Upside / Downside	110.43%	120.35%	130.66%

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

CEWE Stiftung & Co. KGaA (CWC.DE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener