DDM Analysis: WTIF.SG

Valuation Snapshot

Stable Growth	$7.19 - $10.32	$8.72
Multi-Stage	$17.45 - $19.17	$18.29
Blended Fair Value	$13.50
Current Price	$32.69
Upside	-58.69%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	0.00%	-2.13%	0.96	0.95	0.73	0.59	0.91	0.00	0.87	0.87	1.05	1.21
YoY Growth	-	-	1.18%	30.10%	23.10%	-34.89%	0.00%	-100.00%	-0.03%	-16.66%	-13.70%	1.44%
Dividend Yield	-	-	2.95%	4.47%	3.52%	2.86%	4.39%	0.00%	4.19%	4.19%	5.03%	5.83%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,485.00
(-) Cash Dividends Paid (M)	3,186.00
(=) Cash Retained (M)	299.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	697.00	435.63	261.38
Cash Retained (M)	299.00	299.00	299.00
(-) Cash Required (M)	-697.00	-435.63	-261.38
(=) Excess Retained (M)	-398.00	-136.63	37.63
(/) Shares Outstanding (M)	3,303.75	3,303.75	3,303.75
(=) Excess Retained per Share	-0.12	-0.04	0.01
LTM Dividend per Share	0.96	0.96	0.96
(+) Excess Retained per Share	-0.12	-0.04	0.01
(=) Adjusted Dividend	0.84	0.92	0.98
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-4.13%	-3.13%	-2.13%
Fair Value	$7.19	$8.72	$10.32
Upside / Downside	-78.02%	-73.34%	-68.44%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,485.00	3,375.91	3,270.24	3,167.87	3,068.71	2,972.65	3,061.83
Payout Ratio	91.42%	91.14%	90.85%	90.57%	90.28%	90.00%	92.50%
Projected Dividends (M)	3,186.00	3,076.68	2,971.08	2,869.08	2,770.56	2,675.39	2,832.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-4.13%	-3.13%	-2.13%
Year 1 PV (M)	2,842.34	2,871.99	2,901.64
Year 2 PV (M)	2,535.72	2,588.90	2,642.63
Year 3 PV (M)	2,262.16	2,333.69	2,406.71
Year 4 PV (M)	2,018.09	2,103.62	2,191.84
Year 5 PV (M)	1,800.34	1,896.22	1,996.13
PV of Terminal Value (M)	46,177.84	48,636.98	51,199.78
Equity Value (M)	57,636.51	60,431.39	63,338.73
Shares Outstanding (M)	3,303.75	3,303.75	3,303.75
Fair Value	$17.45	$18.29	$19.17
Upside / Downside	-46.63%	-44.04%	-41.35%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

WisdomTree Japan Equity UCITS ETF (WTIF.SG)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener