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 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

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