DDM Analysis: WHL.JO

Valuation Snapshot

Stable Growth	$47.97 - $72.23	$59.44
Multi-Stage	$74.59 - $81.44	$77.96
Blended Fair Value	$68.70
Current Price	$51.76
Upside	32.72%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	2.38%	-0.06%	2.24	3.01	3.15	1.56	0.00	1.99	2.36	3.06	3.32	2.71
YoY Growth	-	-	-25.79%	-4.46%	102.47%	0.00%	-100.00%	-15.71%	-22.90%	-7.73%	22.36%	20.37%
Dividend Yield	-	-	4.32%	4.74%	4.42%	2.87%	0.00%	6.01%	4.88%	5.52%	5.38%	3.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,036.00
(-) Cash Dividends Paid (M)	4,775.00
(=) Cash Retained (M)	261.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,007.20	629.50	377.70
Cash Retained (M)	261.00	261.00	261.00
(-) Cash Required (M)	-1,007.20	-629.50	-377.70
(=) Excess Retained (M)	-746.20	-368.50	-116.70
(/) Shares Outstanding (M)	909.49	909.49	909.49
(=) Excess Retained per Share	-0.82	-0.41	-0.13
LTM Dividend per Share	5.25	5.25	5.25
(+) Excess Retained per Share	-0.82	-0.41	-0.13
(=) Adjusted Dividend	4.43	4.85	5.12
WACC / Discount Rate	9.18%	9.18%	9.18%
Growth Rate	-0.05%	0.95%	1.95%
Fair Value	$47.97	$59.44	$72.23
Upside / Downside	-7.31%	14.83%	39.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,036.00	5,083.95	5,132.37	5,181.24	5,230.58	5,280.38	5,438.80
Payout Ratio	94.82%	93.85%	92.89%	91.93%	90.96%	90.00%	92.50%
Projected Dividends (M)	4,775.00	4,771.49	4,767.48	4,762.95	4,757.91	4,752.35	5,030.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.18%	9.18%	9.18%
Growth Rate	-0.05%	0.95%	1.95%
Year 1 PV (M)	4,326.95	4,370.24	4,413.53
Year 2 PV (M)	3,920.53	3,999.37	4,078.99
Year 3 PV (M)	3,551.90	3,659.58	3,769.41
Year 4 PV (M)	3,217.58	3,348.29	3,482.94
Year 5 PV (M)	2,914.39	3,063.13	3,217.88
PV of Terminal Value (M)	49,911.46	52,458.69	55,108.87
Equity Value (M)	67,842.81	70,899.29	74,071.62
Shares Outstanding (M)	909.49	909.49	909.49
Fair Value	$74.59	$77.96	$81.44
Upside / Downside	44.12%	50.61%	57.35%

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

Woolworths Holdings Limited (WHL.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener