DDM Analysis: EWG2.SG

Valuation Snapshot

Stable Growth	$8.16 - $11.92	$9.97
Multi-Stage	$14.96 - $16.39	$15.66
Blended Fair Value	$12.82
Current Price	$57.80
Upside	-77.82%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	-5.32%	-9.94%	1.14	2.71	0.81	0.77	0.89	1.50	1.95	1.44	1.62	2.34
YoY Growth	-	-	-57.96%	232.51%	6.49%	-14.35%	-40.33%	-23.08%	35.45%	-11.05%	-30.94%	-27.87%
Dividend Yield	-	-	1.93%	4.72%	1.70%	1.59%	2.01%	3.36%	4.37%	3.23%	3.63%	5.26%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5.58
(-) Cash Dividends Paid (M)	4.28
(=) Cash Retained (M)	1.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1.12	0.70	0.42
Cash Retained (M)	1.30	1.30	1.30
(-) Cash Required (M)	-1.12	-0.70	-0.42
(=) Excess Retained (M)	0.18	0.60	0.88
(/) Shares Outstanding (M)	5.17	5.17	5.17
(=) Excess Retained per Share	0.04	0.12	0.17
LTM Dividend per Share	0.83	0.83	0.83
(+) Excess Retained per Share	0.04	0.12	0.17
(=) Adjusted Dividend	0.86	0.94	1.00
WACC / Discount Rate	8.38%	8.38%	8.38%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$8.16	$9.97	$11.92
Upside / Downside	-85.89%	-82.74%	-79.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5.58	5.53	5.47	5.42	5.36	5.31	5.47
Payout Ratio	76.69%	79.35%	82.01%	84.68%	87.34%	90.00%	92.50%
Projected Dividends (M)	4.28	4.39	4.49	4.59	4.68	4.78	5.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.38%	8.38%	8.38%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	4.01	4.05	4.09
Year 2 PV (M)	3.74	3.82	3.90
Year 3 PV (M)	3.50	3.60	3.71
Year 4 PV (M)	3.26	3.40	3.53
Year 5 PV (M)	3.04	3.20	3.36
PV of Terminal Value (M)	59.80	62.92	66.16
Equity Value (M)	77.35	80.98	84.76
Shares Outstanding (M)	5.17	5.17	5.17
Fair Value	$14.96	$15.66	$16.39
Upside / Downside	-74.12%	-72.91%	-71.64%

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

EUWAX Gold II (EWG2.SG)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener