DDM Analysis: WHL.JO

Valuation Snapshot

Stable Growth	$47.97 - $72.23	$59.44
Multi-Stage	$74.59 - $81.44	$77.96
Blended Fair Value	$68.70
Current Price	$51.76
Upside	32.72%
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	2.38%	-0.06%	2.24	3.01	3.15	1.56	0.00	1.99	2.36	3.06	3.32	2.71
YoY Growth	-	-	-25.79%	-4.46%	102.47%	0.00%	-100.00%	-15.71%	-22.90%	-7.73%	22.36%	20.37%
Dividend Yield	-	-	4.32%	4.74%	4.42%	2.87%	0.00%	6.01%	4.88%	5.52%	5.38%	3.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,036.00
(-) Cash Dividends Paid (M)	4,775.00
(=) Cash Retained (M)	261.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,007.20	629.50	377.70
Cash Retained (M)	261.00	261.00	261.00
(-) Cash Required (M)	-1,007.20	-629.50	-377.70
(=) Excess Retained (M)	-746.20	-368.50	-116.70
(/) Shares Outstanding (M)	909.49	909.49	909.49
(=) Excess Retained per Share	-0.82	-0.41	-0.13
LTM Dividend per Share	5.25	5.25	5.25
(+) Excess Retained per Share	-0.82	-0.41	-0.13
(=) Adjusted Dividend	4.43	4.85	5.12
WACC / Discount Rate	9.18%	9.18%	9.18%
Growth Rate	-0.05%	0.95%	1.95%
Fair Value	$47.97	$59.44	$72.23
Upside / Downside	-7.31%	14.83%	39.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,036.00	5,083.95	5,132.37	5,181.24	5,230.58	5,280.38	5,438.80
Payout Ratio	94.82%	93.85%	92.89%	91.93%	90.96%	90.00%	92.50%
Projected Dividends (M)	4,775.00	4,771.49	4,767.48	4,762.95	4,757.91	4,752.35	5,030.89

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.18%	9.18%	9.18%
Growth Rate	-0.05%	0.95%	1.95%
Year 1 PV (M)	4,326.95	4,370.24	4,413.53
Year 2 PV (M)	3,920.53	3,999.37	4,078.99
Year 3 PV (M)	3,551.90	3,659.58	3,769.41
Year 4 PV (M)	3,217.58	3,348.29	3,482.94
Year 5 PV (M)	2,914.39	3,063.13	3,217.88
PV of Terminal Value (M)	49,911.46	52,458.69	55,108.87
Equity Value (M)	67,842.81	70,899.29	74,071.62
Shares Outstanding (M)	909.49	909.49	909.49
Fair Value	$74.59	$77.96	$81.44
Upside / Downside	44.12%	50.61%	57.35%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Woolworths Holdings Limited (WHL.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener