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 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

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