DDM Analysis: 1590.TW

Valuation Snapshot

Stable Growth	$3,195.15 - $7,825.35	$7,333.50
Multi-Stage	$1,146.26 - $1,254.20	$1,199.24
Blended Fair Value	$4,266.37
Current Price	$753.00
Upside	466.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.35%	12.84%	17.97	13.43	13.37	8.56	4.56	4.77	6.76	4.92	3.58	4.09
YoY Growth	-	-	33.75%	0.45%	56.30%	87.49%	-4.42%	-29.41%	37.51%	37.45%	-12.50%	-23.81%
Dividend Yield	-	-	2.16%	1.17%	1.13%	0.92%	0.46%	1.07%	1.62%	0.99%	1.23%	2.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,873.31
(-) Cash Dividends Paid (M)	3,594.96
(=) Cash Retained (M)	4,278.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,574.66	984.16	590.50
Cash Retained (M)	4,278.35	4,278.35	4,278.35
(-) Cash Required (M)	-1,574.66	-984.16	-590.50
(=) Excess Retained (M)	2,703.69	3,294.19	3,687.85
(/) Shares Outstanding (M)	200.09	200.09	200.09
(=) Excess Retained per Share	13.51	16.46	18.43
LTM Dividend per Share	17.97	17.97	17.97
(+) Excess Retained per Share	13.51	16.46	18.43
(=) Adjusted Dividend	31.48	34.43	36.40
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$3,195.15	$7,333.50	$7,825.35
Upside / Downside	324.32%	873.90%	939.22%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,873.31	8,385.07	8,930.10	9,510.56	10,128.75	10,787.12	11,110.73
Payout Ratio	45.66%	54.53%	63.40%	72.26%	81.13%	90.00%	92.50%
Projected Dividends (M)	3,594.96	4,572.22	5,661.33	6,872.71	8,217.66	9,708.40	10,277.42

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,251.28	4,291.58	4,331.87
Year 2 PV (M)	4,894.45	4,987.68	5,081.78
Year 3 PV (M)	5,524.67	5,683.26	5,844.86
Year 4 PV (M)	6,142.13	6,378.33	6,621.29
Year 5 PV (M)	6,747.01	7,072.89	7,411.25
PV of Terminal Value (M)	201,799.51	211,546.50	221,666.53
Equity Value (M)	229,359.04	239,960.24	250,957.59
Shares Outstanding (M)	200.09	200.09	200.09
Fair Value	$1,146.26	$1,199.24	$1,254.20
Upside / Downside	52.23%	59.26%	66.56%

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

AirTAC International Group (1590.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener