DDM Analysis: WWE

Valuation Snapshot

Stable Growth	$78.93 - $389.38	$166.82
Multi-Stage	$42.54 - $46.55	$44.51
Blended Fair Value	$105.66
Current Price	$108.47
Upside	-2.59%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	-0.66%	-0.03%	0.41	0.42	0.43	0.43	0.43	0.43	0.42	0.42	0.42	0.42
YoY Growth	-	-	-1.92%	-2.15%	-0.53%	0.54%	0.81%	0.82%	0.83%	0.28%	0.56%	0.56%
Dividend Yield	-	-	0.45%	0.67%	0.79%	1.28%	0.49%	1.19%	1.91%	2.38%	2.99%	1.44%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	169.12
(-) Cash Dividends Paid (M)	36.56
(=) Cash Retained (M)	132.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	33.82	21.14	12.68
Cash Retained (M)	132.56	132.56	132.56
(-) Cash Required (M)	-33.82	-21.14	-12.68
(=) Excess Retained (M)	98.74	111.42	119.88
(/) Shares Outstanding (M)	86.38	86.38	86.38
(=) Excess Retained per Share	1.14	1.29	1.39
LTM Dividend per Share	0.42	0.42	0.42
(+) Excess Retained per Share	1.14	1.29	1.39
(=) Adjusted Dividend	1.57	1.71	1.81
WACC / Discount Rate	7.59%	7.59%	7.59%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$78.93	$166.82	$389.38
Upside / Downside	-27.24%	53.80%	258.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	169.12	180.11	191.82	204.29	217.57	231.71	238.66
Payout Ratio	21.62%	35.29%	48.97%	62.65%	76.32%	90.00%	92.50%
Projected Dividends (M)	36.56	63.57	93.93	127.98	166.05	208.54	220.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.59%	7.59%	7.59%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	58.53	59.08	59.64
Year 2 PV (M)	79.63	81.14	82.67
Year 3 PV (M)	99.88	102.75	105.67
Year 4 PV (M)	119.32	123.91	128.63
Year 5 PV (M)	137.96	144.63	151.55
PV of Terminal Value (M)	3,179.35	3,332.91	3,492.35
Equity Value (M)	3,674.67	3,844.42	4,020.51
Shares Outstanding (M)	86.38	86.38	86.38
Fair Value	$42.54	$44.51	$46.55
Upside / Downside	-60.78%	-58.97%	-57.09%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 58 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
000597.SZ	Northeast Pharmaceutical Group Co., Ltd.	2.72%	$0.14	54.16%
002282.SZ	Bosun Co., Ltd.	2.72%	$0.20	57.69%
005300.KS	Lotte Chilsung Beverage Co., Ltd.	2.72%	$3,646.40	52.67%
3019.TW	Asia Optical Co., Inc.	2.72%	$3.91	58.36%
5469.TW	HannStar Board Corporation	2.72%	$2.52	38.49%
5493.TWO	Sanlien Technology Corp.	2.72%	$2.47	57.58%
605001.SS	Qingdao Victall Railway Co., Ltd.	2.72%	$0.21	76.35%
6727.T	Wacom Co., Ltd.	2.72%	$22.04	70.93%
BEM-R.BK	Bangkok Expressway and Metro Public Company Limited	2.72%	$0.15	59.21%
BTE	Baytex Energy Corp.	2.72%	$0.09	32.39%
CLA-B.ST	Cloetta AB (publ)	2.72%	$1.10	43.72%
EVEN3.SA	Even Construtora e Incorporadora S.A.	2.72%	$0.20	44.47%
SNZ.AX	Summerset Group Holdings Limited	2.72%	$0.29	8.91%
001270.KS	BOOKOOK Securities Co., Ltd.	2.71%	$1,510.84	29.90%
033100.KQ	Cheryong Electric Co.,Ltd.	2.71%	$1,000.15	26.62%
0RAR.L	Stratec SE	2.71%	$0.60	49.62%
2706.TW	First Hotel Company Ltd.	2.71%	$0.35	60.83%
2734.T	SALA Corporation	2.71%	$30.73	39.50%
4051.SR	Baazeem Trading Company	2.71%	$0.18	74.35%
601002.SS	Gem-Year Industrial Co.,Ltd.	2.71%	$0.14	62.84%
601326.SS	Qinhuangdao Port Co., Ltd.	2.71%	$0.09	32.66%
7224.T	ShinMaywa Industries, Ltd.	2.71%	$51.96	40.11%
AN3PG.AX	Australia and New Zealand Banking Group Ltd	2.71%	$2.76	63.53%
002478.SZ	Jiangsu Changbao Steeltube Co.,Ltd	2.70%	$0.23	32.58%
0QMS.L	dormakaba Holding AG	2.70%	$1.74	52.32%
0R9D.L	Aeroporto Guglielmo Marconi di Bologna S.p.A.	2.70%	$0.28	39.70%
2739.TW	My Humble House Hospitality Management Consulting Co., Ltd.	2.70%	$0.97	58.64%
300140.SZ	CECEP Environmental Protection Equipment Co.,Ltd.	2.70%	$0.18	68.84%
4142.SR	Riyadh Cables Group Company	2.70%	$3.50	49.02%
603100.SS	Chongqing Chuanyi Automation Co., Ltd.	2.70%	$0.62	42.77%
603871.SS	Jiayou International Logistics Co.,Ltd	2.70%	$0.38	48.36%
605028.SS	Ningbo Shimao Energy Co.,Ltd	2.70%	$0.80	77.70%
6705.TWO	MARTAS Precision Slide Co.,Ltd	2.70%	$1.84	41.49%
688571.SS	Hangzhou Toka Ink Co., Ltd.	2.70%	$0.20	73.79%
8390.TWO	Jiin Yeeh Ding Enterprises Corp.	2.70%	$2.49	40.37%
8936.TWO	Kuo Toong International Co., Ltd.	2.70%	$1.48	43.88%
CMRY.JK	PT Cisarua Mountain Dairy Tbk	2.70%	$150.01	60.59%
CRJ.WA	Creepy Jar S.A.	2.70%	$10.93	46.34%
DHG.AX	Domain Holdings Australia Limited	2.70%	$0.12	84.16%
SYNSAM.ST	Synsam AB (publ)	2.70%	$1.80	63.88%
300481.SZ	Puyang Huicheng Electronic Material Co., Ltd.	2.69%	$0.42	80.91%
3069.KL	Mega First Corporation Berhad	2.69%	$0.09	20.68%
3147.TWO	Jetwell Computer Co., Ltd.	2.69%	$4.46	37.85%
4023.T	Kureha Corporation	2.69%	$109.81	52.33%
600888.SS	Xinjiang Joinworld Co.,Ltd.	2.69%	$0.22	47.19%
601139.SS	Shenzhen Gas Corporation Ltd.	2.69%	$0.18	41.90%
6462.T	Riken Corporation	2.69%	$100.25	21.01%
8261.TW	Advanced Power Electronics Co., Ltd.	2.69%	$2.49	49.60%
GPG.ST	Genova Property Group AB (publ)	2.69%	$1.07	19.48%
QB7.DE	Quirin Privatbank AG	2.69%	$0.09	18.14%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

World Wrestling Entertainment, Inc. (WWE)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener