Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

WisdomTree Japan Equity UCITS ETF (WTIF.SG)

Company Dividend Discount ModelIndustry: Asset ManagementSector: Financial Services

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%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2023202220212020201920182017201620152014
DPS0.00%-2.13%0.960.950.730.590.910.000.870.871.051.21
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
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)697.00435.63261.38
Cash Retained (M)299.00299.00299.00
(-) Cash Required (M)-697.00-435.63-261.38
(=) Excess Retained (M)-398.00-136.6337.63
(/) Shares Outstanding (M)3,303.753,303.753,303.75
(=) Excess Retained per Share-0.12-0.040.01
LTM Dividend per Share0.960.960.96
(+) Excess Retained per Share-0.12-0.040.01
(=) Adjusted Dividend0.840.920.98
WACC / Discount Rate7.13%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)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,485.003,375.913,270.243,167.873,068.712,972.653,061.83
Payout Ratio91.42%91.14%90.85%90.57%90.28%90.00%92.50%
Projected Dividends (M)3,186.003,076.682,971.082,869.082,770.562,675.392,832.20

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.13%7.13%7.13%
Growth Rate-4.13%-3.13%-2.13%
Year 1 PV (M)2,842.342,871.992,901.63
Year 2 PV (M)2,535.722,588.902,642.62
Year 3 PV (M)2,262.162,333.692,406.71
Year 4 PV (M)2,018.092,103.612,191.83
Year 5 PV (M)1,800.331,896.211,996.12
PV of Terminal Value (M)46,176.5848,635.6551,198.38
Equity Value (M)57,635.2260,430.0463,337.30
Shares Outstanding (M)3,303.753,303.753,303.75
Fair Value$17.45$18.29$19.17
Upside / Downside-46.63%-44.05%-41.35%

High-Yield Dividend Screener

« Prev Page 8 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ACICAmerican Coastal Insurance Corporation4.24%$0.4828.28%
NCDLNuveen Churchill Direct Lending Corp.4.24%$0.5730.88%
ESEversource Energy4.23%$2.8879.84%
ISBCInvestors Bancorp, Inc.4.21%$0.5844.24%
KMIKinder Morgan, Inc.4.21%$1.1795.05%
PWODPenns Woods Bancorp, Inc.4.17%$1.2545.44%
DDSDillard's, Inc.4.16%$26.5071.17%
RLIRLI Corp.4.16%$2.6067.96%
TFCTruist Financial Corporation4.16%$2.0753.19%
RMBIRichmond Mutual Bancorporation, Inc.4.15%$0.5854.33%
PRPermian Resources Corporation4.14%$0.6052.90%
RILYTB. Riley Financial, Inc. 6.00% Senior Notes Due 20284.13%$0.5856.91%
DGICADonegal Group Inc.4.12%$0.8028.85%
AUBNAuburn National Bancorporation, Inc.4.11%$1.0876.62%
FHBFirst Hawaiian, Inc.4.11%$1.0650.97%
PORPortland General Electric Company4.09%$1.9872.28%
NEWTLNewtek Business Services Corp.4.08%$1.0244.14%
NEWTGNewtekOne, Inc. 8.50% Fixed Rate Senior Notes due 20294.06%$1.0244.14%
NEWTZNewtek Business Services Corp. 5.50% Notes Due 20264.05%$1.0244.14%
LKQLKQ Corporation4.04%$1.2144.76%
NWENorthwestern Energy Group Inc4.04%$2.6274.07%
PXDPioneer Natural Resources Company4.00%$10.8054.25%
HAFCHanmi Financial Corporation3.99%$1.0744.22%
KSSKohl's Corporation3.99%$0.8550.52%
APAAPA Corporation3.98%$1.0124.12%
NWNNorthwest Natural Holding Company3.98%$1.8676.25%
HFWAHeritage Financial Corporation3.97%$0.9456.54%
WSBCWesBanco, Inc.3.97%$1.3265.39%
FULTFulton Financial Corporation3.96%$0.7739.22%
REYNReynolds Consumer Products Inc.3.96%$0.9163.16%
MSMMSC Industrial Direct Co., Inc.3.95%$3.3995.14%
RF-PFRegions Financial Corporation3.95%$1.0141.98%
NEWTINewtekOne, Inc. 8.00% Fixed Rate Senior Notes due 20283.94%$0.9942.24%
BOHBank of Hawaii Corporation3.93%$2.6958.42%
DCOMDime Community Bancshares, Inc.3.93%$1.1786.59%
OGEOGE Energy Corp.3.93%$1.6967.72%
ASIEXMultisector Income Fund - Investor Class3.92%$0.3596.64%
ESSEssex Property Trust, Inc.3.90%$10.0376.31%
WABCWestamerica Bancorporation3.90%$1.8639.32%
NJRNew Jersey Resources Corporation3.88%$1.7853.65%
XHRXenia Hotels & Resorts, Inc.3.88%$0.5693.99%
ARTNAArtesian Resources Corporation3.87%$1.2255.68%
FFBCFirst Financial Bancorp.3.87%$0.9738.17%
PNWPinnacle West Capital Corporation3.87%$3.4169.92%
UEUrban Edge Properties3.87%$0.7482.23%
NECBNortheast Community Bancorp, Inc.3.86%$0.8827.20%
SCSCXTouchstone Large Cap Focused Fund Class C3.86%$2.8037.43%
BBWIBath & Body Works, Inc.3.85%$0.8024.18%
BHBBar Harbor Bankshares3.85%$1.2054.11%
UGIUGI Corporation3.85%$1.4547.35%