DDM Analysis: WMT

Valuation Snapshot

Stable Growth	$39.43 - $70.54	$52.50
Multi-Stage	$55.54 - $60.94	$58.19
Blended Fair Value	$55.35
Current Price	$101.18
Upside	-45.30%
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	2.03%	0.78%	0.83	0.76	0.76	0.77	0.76	0.75	0.76	0.76	0.77	0.78
YoY Growth	-	-	8.93%	0.43%	-0.62%	0.59%	1.12%	-0.88%	-0.36%	-1.48%	-1.24%	1.76%
Dividend Yield	-	-	0.86%	1.29%	1.51%	1.50%	1.63%	1.86%	2.21%	2.58%	3.08%	3.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,910.00
(-) Cash Dividends Paid (M)	7,314.00
(=) Cash Retained (M)	15,596.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,582.00	2,863.75	1,718.25
Cash Retained (M)	15,596.00	15,596.00	15,596.00
(-) Cash Required (M)	-4,582.00	-2,863.75	-1,718.25
(=) Excess Retained (M)	11,014.00	12,732.25	13,877.75
(/) Shares Outstanding (M)	8,039.00	8,039.00	8,039.00
(=) Excess Retained per Share	1.37	1.58	1.73
LTM Dividend per Share	0.91	0.91	0.91
(+) Excess Retained per Share	1.37	1.58	1.73
(=) Adjusted Dividend	2.28	2.49	2.64
WACC / Discount Rate	7.30%	7.30%	7.30%
Growth Rate	1.44%	2.44%	3.44%
Fair Value	$39.43	$52.50	$70.54
Upside / Downside	-61.03%	-48.11%	-30.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,910.00	23,468.61	24,040.84	24,627.03	25,227.51	25,842.63	26,617.91
Payout Ratio	31.92%	43.54%	55.15%	66.77%	78.38%	90.00%	92.50%
Projected Dividends (M)	7,314.00	10,218.22	13,259.72	16,443.46	19,774.58	23,258.36	24,621.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.30%	7.30%	7.30%
Growth Rate	1.44%	2.44%	3.44%
Year 1 PV (M)	9,429.75	9,522.71	9,615.67
Year 2 PV (M)	11,292.35	11,516.10	11,742.03
Year 3 PV (M)	12,923.16	13,309.13	13,702.72
Year 4 PV (M)	14,341.93	14,915.90	15,506.91
Year 5 PV (M)	15,567.00	16,349.59	17,163.34
PV of Terminal Value (M)	382,917.28	402,167.49	422,184.25
Equity Value (M)	446,471.47	467,780.92	489,914.94
Shares Outstanding (M)	8,039.00	8,039.00	8,039.00
Fair Value	$55.54	$58.19	$60.94
Upside / Downside	-45.11%	-42.49%	-39.77%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 40 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EMTK.JK	PT Elang Mahkota Teknologi Tbk	3.98%	$43.78	48.47%
HOLN.SW	Holcim Ltd	3.98%	$3.10	11.12%
TQ5.SI	Frasers Property Limited	3.98%	$0.05	60.69%
007860.KS	Seoyon Co., Ltd.	3.97%	$381.92	8.19%
3217.TWO	Argosy Research Inc.	3.97%	$6.40	54.14%
5434.TW	Topco Scientific Co.,Ltd.	3.97%	$11.76	59.09%
ALTXC.PA	TXCOM Group	3.97%	$0.30	35.01%
MND.AX	Monadelphous Group Limited	3.97%	$1.05	72.16%
MXI.AX	MaxiPARTS Limited	3.97%	$0.09	46.30%
027410.KS	BGF Co., Ltd.	3.96%	$152.83	25.29%
CNT.BK	Christiani & Nielsen (Thai) Public Company Limited	3.96%	$0.04	56.47%
UCID.JK	PT Uni-Charm Indonesia Tbk	3.96%	$16.86	78.76%
002758.SZ	ZJAMP Group Co., Ltd.	3.95%	$0.40	46.30%
4065.KL	PPB Group Berhad	3.95%	$0.42	72.75%
600585.SS	Anhui Conch Cement Company Limited	3.95%	$0.86	51.83%
8464.TW	Nien Made Enterprise Co., Ltd.	3.95%	$14.49	64.65%
BRFS3.SA	BRF S.A.	3.95%	$0.71	31.92%
F34.SI	Wilmar International Limited	3.95%	$0.12	63.66%
000848.SZ	Cheng De Lolo Company Limited	3.94%	$0.33	55.15%
6412.T	Heiwa Corporation	3.94%	$80.00	63.34%
DSFIR.AS	DSM-Firmenich AG	3.94%	$2.71	99.44%
NDT.MI	Neodecortech S.p.A.	3.94%	$0.15	28.43%
TCSG.ME	TCS Group Holding PLC	3.94%	$129.27	21.76%
001720.KS	Shinyoung Securities Co., Ltd.	3.93%	$5,219.58	32.99%
0UKH.L	Bank of Montreal	3.93%	$7.04	57.77%
282330.KS	BGF retail Co. Ltd.	3.93%	$4,100.00	37.49%
4953.TWO	WITS Corp.	3.93%	$4.91	84.65%
601528.SS	Zhejiang Shaoxing RuiFeng Rural Commercial Bank Co.,Ltd	3.93%	$0.22	21.93%
601789.SS	Ningbo Construction Co., Ltd.	3.93%	$0.20	78.65%
EMA	Emera Incorporated	3.93%	$1.93	49.45%
TSPC.JK	PT Tempo Scan Pacific Tbk	3.93%	$111.90	33.61%
TTALO.HE	Terveystalo Oyj	3.93%	$0.38	55.32%
003012.SZ	Guangdong Dongpeng Holdings Co., Ltd.	3.92%	$0.26	78.10%
300181.SZ	Zhejiang Jolly Pharmaceutical Co.,LTD	3.92%	$0.63	73.60%
6491.TW	Pegavision Corporation	3.92%	$11.02	53.82%
82800.HK	Tracker Fund of Hong Kong	3.92%	$0.93	12.85%
DR0.DE	Deutsche Rohstoff AG	3.92%	$1.96	26.92%
SIRIP.BK	Siri Prime Office Property Fund	3.92%	$0.28	44.51%
SJR	Shaw Communications Inc.	3.92%	$1.18	80.43%
1437.TW	GTM Holdings Corporation	3.91%	$1.35	64.33%
234080.KS	JW Lifescience Corporation	3.91%	$501.22	16.27%
3693.TWO	AIC Inc.	3.91%	$10.92	61.94%
4863.KL	Telekom Malaysia Berhad	3.91%	$0.31	59.49%
PBP.AX	Probiotec Limited	3.91%	$0.12	41.70%
SUZB3.SA	Suzano S.A.	3.91%	$2.03	38.32%
025540.KS	Korea Electric Terminal Co., Ltd.	3.90%	$2,586.58	23.65%
AZ2.DE	Andritz AG	3.90%	$2.60	55.55%
EUX.F	Euwax AG	3.90%	$1.85	82.61%
TPIPP-R.BK	TPI Polene Power Public Company Limited	3.90%	$0.07	20.67%
0R9H.L	Banca Sistema S.p.A.	3.89%	$0.07	15.44%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Walmart Inc. (WMT)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener