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 64 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
WAC.DE	Wacker Neuson SE	2.39%	$0.60	66.56%
002984.SZ	Qingdao Sentury Tire Co., Ltd.	2.38%	$0.50	36.63%
003650.KS	Michang Oil Ind .Co.,Ltd.	2.38%	$2,999.96	9.11%
008420.KS	Moonbaesteel Co.,Ltd	2.38%	$49.93	45.80%
033270.KS	Korea United Pharm Inc.	2.38%	$452.59	15.84%
2200.SR	Arabian Pipes Company	2.38%	$0.11	19.59%
600916.SS	China National Gold Group Gold Jewellery Co.,Ltd.	2.38%	$0.19	75.48%
6683.TWO	Keystone Microtech Corporation	2.38%	$9.98	65.32%
8255.T	Axial Retailing Inc.	2.38%	$27.39	26.77%
CPIN.JK	PT Charoen Pokphand Indonesia Tbk	2.38%	$108.00	46.06%
ECILC.IS	EIS Eczacibasi Ilaç, Sinai ve Finansal Yatirimlar Sanayi ve Ticaret A.S.	2.38%	$1.99	55.96%
MALEE.BK	Malee Group Public Company Limited	2.38%	$0.10	27.58%
MERC4.SA	Mercantil Financeira S.A. - Crédito, Financiamento e Investimento	2.38%	$0.30	33.30%
002734.SZ	Limin Group Co., Ltd.	2.37%	$0.38	41.84%
0RC6.L	Pharma Mar, S.A.	2.37%	$0.79	33.20%
601066.SS	CSC Financial Co., Ltd.	2.37%	$0.63	49.15%
601199.SS	Jiangsu Jiangnan Water Co., Ltd.	2.37%	$0.13	30.40%
6752.T	Panasonic Holdings Corporation	2.37%	$48.00	35.05%
8732.T	Money Partners Group Co.,Ltd.	2.37%	$11.22	56.03%
TMILL.BK	T S Flour Mill Public Company Limited	2.37%	$0.05	50.08%
000923.SZ	HBIS Resources Co., Ltd.	2.36%	$0.50	62.02%
003100.KQ	SUN KWANG CO.,Ltd.	2.36%	$450.00	9.05%
0322.HK	Tingyi (Cayman Islands) Holding Corp.	2.36%	$0.28	37.83%
092780.KS	DYP Co.,Ltd	2.36%	$80.04	13.83%
194370.KS	JS Corporation	2.36%	$289.30	14.00%
300498.SZ	Wens Foodstuff Group Co., Ltd.	2.36%	$0.40	33.81%
3715.TW	Dynamic Holding Co., Ltd.	2.36%	$3.00	87.49%
601126.SS	Beijing Sifang Automation Co.,Ltd	2.36%	$0.71	74.03%
603167.SS	Bohai Ferry Group Co., Ltd.	2.36%	$0.22	36.07%
6062.T	Charm Care Corporation	2.36%	$29.93	33.34%
6197.T	Solasto Corporation	2.36%	$20.04	42.12%
6586.T	Makita Corporation	2.36%	$111.80	37.02%
GUNA.JK	Gunanusa Eramandiri Tbk.	2.36%	$7.18	27.33%
LLQ.SW	Lalique Group S.A.	2.36%	$0.83	54.12%
003480.KS	Hanjin Heavy Industries & Construction Holdings Co., Ltd.	2.35%	$109.43	4.27%
007310.KS	Otoki Corporation	2.35%	$9,000.86	30.39%
200130.KQ	Kolmar BNH Co., Ltd.	2.35%	$308.53	62.12%
5263.KL	Sunway Construction Group Bhd	2.35%	$0.13	63.40%
7522.T	Watami Co., Ltd.	2.35%	$22.69	23.93%
ALMOU.PA	Moulinvest S.A.	2.35%	$0.52	45.03%
AMFG.JK	PT Asahimas Flat Glass Tbk	2.35%	$80.25	25.12%
DIF.BK	Digital Telecommunications Infrastructure Fund	2.35%	$0.22	19.79%
002959.SZ	Bear Electric Appliance Co.,Ltd.	2.34%	$0.99	44.00%
069080.KQ	Webzen Inc.	2.34%	$303.46	28.97%
2421.TW	Sunonwealth Electric Machine Industry Co., Ltd.	2.34%	$3.71	51.15%
300470.SZ	Sinoseal Holding Co., Ltd.	2.34%	$0.88	45.78%
3031.T	RACCOON HOLDINGS, Inc.	2.34%	$15.14	38.54%
4260.SR	United International Transportation Company	2.34%	$1.45	33.16%
600211.SS	Tibet Rhodiola Pharmaceutical Holding Co.	2.34%	$1.00	32.69%
600739.SS	Liaoning Cheng Da Co., Ltd.	2.34%	$0.26	46.23%

Financial Statements

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