DDM Analysis: BLA-R.BK

Valuation Snapshot

Stable Growth	$18.73 - $26.70	$22.64
Multi-Stage	$46.78 - $51.69	$49.19
Blended Fair Value	$35.92
Current Price	$15.40
Upside	133.22%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-11.14%	0.03%	0.40	0.56	0.88	0.23	0.32	0.72	0.54	0.75	0.64	0.78
YoY Growth	-	-	-28.72%	-36.31%	281.86%	-28.25%	-55.46%	33.30%	-27.71%	16.96%	-17.81%	95.36%
Dividend Yield	-	-	2.20%	3.20%	3.14%	0.53%	1.23%	6.05%	1.93%	2.33%	1.24%	1.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,885.43
(-) Cash Dividends Paid (M)	679.87
(=) Cash Retained (M)	4,205.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	977.09	610.68	366.41
Cash Retained (M)	4,205.56	4,205.56	4,205.56
(-) Cash Required (M)	-977.09	-610.68	-366.41
(=) Excess Retained (M)	3,228.47	3,594.88	3,839.15
(/) Shares Outstanding (M)	1,705.35	1,705.35	1,705.35
(=) Excess Retained per Share	1.89	2.11	2.25
LTM Dividend per Share	0.40	0.40	0.40
(+) Excess Retained per Share	1.89	2.11	2.25
(=) Adjusted Dividend	2.29	2.51	2.65
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-4.90%	-3.90%	-2.90%
Fair Value	$18.73	$22.64	$26.70
Upside / Downside	21.61%	47.05%	73.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,885.43	4,694.80	4,511.60	4,335.56	4,166.38	4,003.80	4,123.92
Payout Ratio	13.92%	29.13%	44.35%	59.57%	74.78%	90.00%	92.50%
Projected Dividends (M)	679.87	1,367.74	2,000.89	2,582.54	3,115.75	3,603.42	3,814.62

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	-4.90%	-3.90%	-2.90%
Year 1 PV (M)	1,268.09	1,281.43	1,294.76
Year 2 PV (M)	1,719.96	1,756.33	1,793.07
Year 3 PV (M)	2,058.22	2,123.84	2,190.83
Year 4 PV (M)	2,302.27	2,400.65	2,502.15
Year 5 PV (M)	2,468.64	2,601.19	2,739.38
PV of Terminal Value (M)	69,960.60	73,717.12	77,633.30
Equity Value (M)	79,777.79	83,880.56	88,153.49
Shares Outstanding (M)	1,705.35	1,705.35	1,705.35
Fair Value	$46.78	$49.19	$51.69
Upside / Downside	203.77%	219.39%	235.66%

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

Ticker

Industry

Sector

Bangkok Life Assurance Public Company Limited (BLA-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener