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 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

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