DDM Analysis: WMT

Valuation Snapshot

Stable Growth	$39.42 - $70.53	$52.49
Multi-Stage	$55.53 - $60.93	$58.18
Blended Fair Value	$55.33
Current Price	$101.18
Upside	-45.31%
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	$39.42	$52.49	$70.53
Upside / Downside	-61.04%	-48.12%	-30.30%

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)	9,429.67	9,522.63	9,615.59
Year 2 PV (M)	11,292.16	11,515.90	11,741.83
Year 3 PV (M)	12,922.82	13,308.79	13,702.37
Year 4 PV (M)	14,341.44	14,915.39	15,506.38
Year 5 PV (M)	15,566.33	16,348.89	17,162.61
PV of Terminal Value (M)	382,819.21	402,064.50	422,076.12
Equity Value (M)	446,371.64	467,676.09	489,804.91
Shares Outstanding (M)	8,039.00	8,039.00	8,039.00
Fair Value	$55.53	$58.18	$60.93
Upside / Downside	-45.12%	-42.50%	-39.78%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 54 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
600425.SS	Xinjiang Qingsong Building Materials and Chemicals (Group) Co, Ltd.	2.99%	$0.12	76.32%
605098.SS	Shanghai Action Education Technology CO.,LTD.	2.99%	$1.25	51.61%
6473.T	JTEKT Corporation	2.99%	$51.92	84.17%
B2H.OL	B2Holding ASA	2.99%	$0.21	21.39%
GENTERA.MX	Gentera, S.A.B. de C.V.	2.99%	$1.36	28.15%
JYSK.CO	Jyske Bank A/S	2.99%	$26.22	30.23%
MCGS.QA	Medicare Group Q.P.S.C.	2.99%	$0.20	64.83%
002003.SZ	Zhejiang Weixing Industrial Development Co., Ltd.	2.98%	$0.32	55.93%
0RHU.L	Flughafen Wien AG	2.98%	$1.65	62.41%
8914.T	Arealink Co., Ltd.	2.98%	$31.69	44.83%
DXT.TO	Dexterra Group Inc.	2.98%	$0.35	55.12%
NST.AX	Northern Star Resources Limited	2.98%	$0.73	45.12%
600704.SS	Wuchan Zhongda Group Co.,Ltd.	2.97%	$0.17	22.55%
8593.T	Mitsubishi HC Capital Inc.	2.97%	$38.97	34.55%
KBL.TO	K-Bro Linen Inc.	2.97%	$1.04	69.43%
O10.SI	Far East Orchard Limited	2.97%	$0.04	30.11%
PLANB.BK	Plan B Media Public Company Limited	2.97%	$0.12	46.85%
005850.KS	SL Corporation	2.96%	$1,235.83	18.10%
6527.TWO	Crystalvue Medical Corporation	2.96%	$2.24	40.94%
9201.T	Japan Airlines Co., Ltd.	2.96%	$85.89	30.05%
9633.HK	Nongfu Spring Co., Ltd.	2.96%	$1.43	61.73%
9931.TW	Hsin Kao Gas Co.,Ltd.	2.96%	$1.01	40.68%
FTS	Fortis Inc.	2.96%	$1.54	47.07%
035890.KQ	Seohee Construction Co., Ltd.	2.95%	$47.87	7.53%
3132.T	Macnica Fuji Electronics Holdings, Inc.	2.95%	$70.52	56.32%
600667.SS	Wuxi Taiji Industry Limited Corporation	2.95%	$0.23	83.84%
603577.SS	Qingdao Huijintong Power Equipment Co.,Ltd.	2.95%	$0.31	79.62%
603699.SS	Neway Valve (Suzhou) Co., Ltd.	2.95%	$1.53	81.92%
000020.KS	Dongwha Pharm.Co.,Ltd	2.94%	$182.44	65.71%
000895.SZ	Henan Shuanghui Investment & Development Co.,Ltd.	2.94%	$0.78	52.50%
002540.SZ	Jiangsu Asia-Pacific Light Alloy Technology Co., Ltd.	2.94%	$0.21	63.05%
013120.KQ	DongWon Development Co.,Ltd.	2.94%	$80.92	85.28%
107590.KS	Miwon Holdings Co., Ltd.	2.94%	$1,985.59	19.06%
6779.T	Nihon Dempa Kogyo Co., Ltd.	2.94%	$30.05	58.30%
8084.T	Ryoden Corporation	2.94%	$106.29	46.57%
8890.T	Raysum Co., Ltd.	2.94%	$173.16	50.05%
9303.T	The Sumitomo Warehouse Co., Ltd.	2.94%	$104.40	36.71%
APZ.AX	Aspen Group	2.94%	$0.16	31.96%
FSECURE.HE	F-Secure Oyj	2.94%	$0.06	45.60%
RELAIS.HE	Relais Group Oyj	2.94%	$0.50	54.01%
0QN2.L	Interroll Holding AG	2.93%	$63.83	41.54%
3515.TW	ASROCK Incorporation	2.93%	$7.30	57.65%
601619.SS	Ningxia Jiaze Renewables Corporation Limited	2.93%	$0.13	56.17%
8508.T	J Trust Co., Ltd.	2.93%	$13.97	39.79%
000166.SZ	Shenwan Hongyuan Group Co., Ltd.	2.92%	$0.15	41.10%
002299.SZ	Fujian Sunner Development Co., Ltd.	2.92%	$0.48	39.69%
4949.TW	Win Win Precision Technology Co., Ltd.	2.92%	$1.08	55.94%
5386.T	Tsuruya Co., Ltd.	2.92%	$11.98	57.58%
600267.SS	Zhejiang Hisun Pharmaceutical Co., Ltd.	2.92%	$0.29	61.49%
600758.SS	LIAONING ENERGY INDUSTRY Co.,LTD	2.92%	$0.11	69.99%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

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