DDM Analysis: JBNK.TA

Valuation Snapshot

Stable Growth	$158.94 - $544.28	$510.07
Multi-Stage	$70.41 - $77.05	$73.67
Blended Fair Value	$291.87
Current Price	$24.88
Upside	1,073.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.88%	8.08%	0.55	1.00	0.61	0.21	0.17	0.29	0.29	0.10	0.20	0.24
YoY Growth	-	-	-45.47%	63.81%	185.43%	27.97%	-41.29%	-0.50%	184.51%	-48.55%	-19.30%	-3.39%
Dividend Yield	-	-	3.02%	7.17%	5.62%	1.52%	1.92%	4.13%	3.92%	1.30%	2.47%	3.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	192.90
(-) Cash Dividends Paid (M)	64.80
(=) Cash Retained (M)	128.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.58	24.11	14.47
Cash Retained (M)	128.10	128.10	128.10
(-) Cash Required (M)	-38.58	-24.11	-14.47
(=) Excess Retained (M)	89.52	103.99	113.63
(/) Shares Outstanding (M)	70.48	70.48	70.48
(=) Excess Retained per Share	1.27	1.48	1.61
LTM Dividend per Share	0.92	0.92	0.92
(+) Excess Retained per Share	1.27	1.48	1.61
(=) Adjusted Dividend	2.19	2.39	2.53
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$158.94	$510.07	$544.28
Upside / Downside	538.84%	1,950.11%	2,087.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	192.90	205.44	218.79	233.01	248.16	264.29	272.22
Payout Ratio	33.59%	44.87%	56.16%	67.44%	78.72%	90.00%	92.50%
Projected Dividends (M)	64.80	92.19	122.86	157.14	195.35	237.86	251.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	85.39	86.20	87.00
Year 2 PV (M)	105.40	107.41	109.43
Year 3 PV (M)	124.85	128.44	132.09
Year 4 PV (M)	143.76	149.29	154.98
Year 5 PV (M)	162.13	169.96	178.09
PV of Terminal Value (M)	4,341.58	4,551.28	4,769.01
Equity Value (M)	4,963.12	5,192.58	5,430.61
Shares Outstanding (M)	70.48	70.48	70.48
Fair Value	$70.41	$73.67	$77.05
Upside / Downside	183.02%	196.10%	209.68%

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

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Bank of Jerusalem Ltd. (JBNK.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener