DDM Analysis: JUBILE.BK

Valuation Snapshot

Stable Growth	$3.22 - $4.49	$3.85
Multi-Stage	$9.26 - $10.23	$9.73
Blended Fair Value	$6.79
Current Price	$7.25
Upside	-6.31%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-10.36%	-4.54%	0.44	0.60	0.75	0.59	0.67	0.76	0.70	0.57	0.50	0.77
YoY Growth	-	-	-26.67%	-20.00%	27.12%	-11.94%	-11.85%	8.57%	22.82%	13.99%	-35.05%	9.98%
Dividend Yield	-	-	5.40%	3.70%	3.00%	2.52%	2.41%	6.18%	4.83%	2.38%	2.76%	4.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	97.82
(-) Cash Dividends Paid (M)	41.82
(=) Cash Retained (M)	55.99

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	19.56	12.23	7.34
Cash Retained (M)	55.99	55.99	55.99
(-) Cash Required (M)	-19.56	-12.23	-7.34
(=) Excess Retained (M)	36.43	43.77	48.66
(/) Shares Outstanding (M)	174.27	174.27	174.27
(=) Excess Retained per Share	0.21	0.25	0.28
LTM Dividend per Share	0.24	0.24	0.24
(+) Excess Retained per Share	0.21	0.25	0.28
(=) Adjusted Dividend	0.45	0.49	0.52
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	-6.54%	-5.54%	-4.54%
Fair Value	$3.22	$3.85	$4.49
Upside / Downside	-55.63%	-46.88%	-38.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	97.82	92.40	87.28	82.45	77.88	73.57	75.78
Payout Ratio	42.76%	52.21%	61.65%	71.10%	80.55%	90.00%	92.50%
Projected Dividends (M)	41.82	48.24	53.81	58.62	62.74	66.21	70.09

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	-6.54%	-5.54%	-4.54%
Year 1 PV (M)	44.81	45.29	45.77
Year 2 PV (M)	46.44	47.44	48.45
Year 3 PV (M)	47.00	48.52	50.08
Year 4 PV (M)	46.72	48.75	50.85
Year 5 PV (M)	45.81	48.31	50.92
PV of Terminal Value (M)	1,382.41	1,457.97	1,536.79
Equity Value (M)	1,613.18	1,696.28	1,782.85
Shares Outstanding (M)	174.27	174.27	174.27
Fair Value	$9.26	$9.73	$10.23
Upside / Downside	27.68%	34.25%	41.11%

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

Analysis Mode

Ticker

Industry

Sector

Jubilee Enterprise Public Company Limited (JUBILE.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener