DDM Analysis: GULF-R.BK

Valuation Snapshot

Stable Growth	$536.72 - $1,256.53	$1,177.55
Multi-Stage	$182.76 - $200.19	$191.31
Blended Fair Value	$684.43
Current Price	$38.75
Upside	1,666.28%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	32.17%	0.00%	0.82	0.56	0.41	0.36	0.22	0.20	0.07	0.00	0.00	0.00
YoY Growth	-	-	46.67%	36.36%	15.79%	60.77%	8.34%	199.99%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.66%	1.28%	0.78%	0.69%	0.66%	0.69%	0.35%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	79,196.74
(-) Cash Dividends Paid (M)	11,849.79
(=) Cash Retained (M)	67,346.95

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,839.35	9,899.59	5,939.76
Cash Retained (M)	67,346.95	67,346.95	67,346.95
(-) Cash Required (M)	-15,839.35	-9,899.59	-5,939.76
(=) Excess Retained (M)	51,507.60	57,447.35	61,407.19
(/) Shares Outstanding (M)	12,534.75	12,534.75	12,534.75
(=) Excess Retained per Share	4.11	4.58	4.90
LTM Dividend per Share	0.95	0.95	0.95
(+) Excess Retained per Share	4.11	4.58	4.90
(=) Adjusted Dividend	5.05	5.53	5.84
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$536.72	$1,177.55	$1,256.53
Upside / Downside	1,285.09%	2,938.84%	3,142.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	79,196.74	84,344.52	89,826.92	95,665.67	101,883.94	108,506.39	111,761.58
Payout Ratio	14.96%	29.97%	44.98%	59.98%	74.99%	90.00%	92.50%
Projected Dividends (M)	11,849.79	25,278.04	40,401.89	57,385.04	76,405.31	97,655.75	103,379.46

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23,513.80	23,736.68	23,959.56
Year 2 PV (M)	34,959.15	35,625.02	36,297.18
Year 3 PV (M)	46,188.88	47,514.80	48,865.85
Year 4 PV (M)	57,206.04	59,406.02	61,668.85
Year 5 PV (M)	68,013.60	71,298.68	74,709.49
PV of Terminal Value (M)	2,060,945.40	2,160,489.84	2,263,844.07
Equity Value (M)	2,290,826.88	2,398,071.05	2,509,345.01
Shares Outstanding (M)	12,534.75	12,534.75	12,534.75
Fair Value	$182.76	$191.31	$200.19
Upside / Downside	371.63%	393.71%	416.62%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Gulf Energy Development Public Company Limited (GULF-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener