DDM Analysis: SBK.JO

Valuation Snapshot

Stable Growth	$1,970.48 - $11,170.69	$3,723.19
Multi-Stage	$1,197.71 - $1,306.73	$1,251.24
Blended Fair Value	$2,487.21
Current Price	$227.51
Upside	993.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.18%	10.46%	17.35	16.72	12.95	7.24	6.73	11.18	10.61	9.34	7.78	7.16
YoY Growth	-	-	3.73%	29.15%	78.89%	7.60%	-39.84%	5.36%	13.66%	20.10%	8.56%	11.70%
Dividend Yield	-	-	7.82%	8.08%	7.72%	5.17%	5.29%	6.64%	5.94%	4.77%	5.12%	6.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	93,673.00
(-) Cash Dividends Paid (M)	72,810.00
(=) Cash Retained (M)	20,863.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,734.60	11,709.13	7,025.48
Cash Retained (M)	20,863.00	20,863.00	20,863.00
(-) Cash Required (M)	-18,734.60	-11,709.13	-7,025.48
(=) Excess Retained (M)	2,128.40	9,153.88	13,837.53
(/) Shares Outstanding (M)	1,667.69	1,667.69	1,667.69
(=) Excess Retained per Share	1.28	5.49	8.30
LTM Dividend per Share	43.66	43.66	43.66
(+) Excess Retained per Share	1.28	5.49	8.30
(=) Adjusted Dividend	44.94	49.15	51.96
WACC / Discount Rate	7.91%	7.91%	7.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,970.48	$3,723.19	$11,170.69
Upside / Downside	766.11%	1,536.50%	4,809.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	93,673.00	99,761.75	106,246.26	113,152.27	120,507.16	128,340.13	132,190.33
Payout Ratio	77.73%	80.18%	82.64%	85.09%	87.55%	90.00%	92.50%
Projected Dividends (M)	72,810.00	79,991.23	87,798.41	96,282.55	105,498.68	115,506.12	122,276.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.91%	7.91%	7.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	73,434.51	74,130.58	74,826.64
Year 2 PV (M)	73,994.98	75,404.38	76,827.07
Year 3 PV (M)	74,493.96	76,632.41	78,811.40
Year 4 PV (M)	74,933.90	77,815.64	80,779.72
Year 5 PV (M)	75,317.19	78,955.04	82,732.11
PV of Terminal Value (M)	1,625,232.35	1,703,731.68	1,785,235.36
Equity Value (M)	1,997,406.89	2,086,669.73	2,179,212.31
Shares Outstanding (M)	1,667.69	1,667.69	1,667.69
Fair Value	$1,197.71	$1,251.24	$1,306.73
Upside / Downside	426.44%	449.97%	474.36%

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

Standard Bank Group Limited (SBK.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener