DDM Analysis: FIBIH.TA

Valuation Snapshot

Stable Growth	$1,189.31 - $4,506.50	$2,003.37
Multi-Stage	$761.86 - $832.15	$796.36
Blended Fair Value	$1,399.86
Current Price	$251.40
Upside	456.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	19.49%	33.21%	13.40	10.77	12.81	7.31	1.55	5.50	4.77	4.15	2.68	1.69
YoY Growth	-	-	24.35%	-15.86%	75.29%	370.91%	-71.79%	15.38%	14.97%	54.74%	58.33%	122.22%
Dividend Yield	-	-	6.86%	6.43%	9.52%	4.73%	1.48%	5.47%	4.66%	4.58%	3.60%	3.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,450.00
(-) Cash Dividends Paid (M)	600.00
(=) Cash Retained (M)	850.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	290.00	181.25	108.75
Cash Retained (M)	850.00	850.00	850.00
(-) Cash Required (M)	-290.00	-181.25	-108.75
(=) Excess Retained (M)	560.00	668.75	741.25
(/) Shares Outstanding (M)	35.45	35.45	35.45
(=) Excess Retained per Share	15.80	18.86	20.91
LTM Dividend per Share	16.92	16.92	16.92
(+) Excess Retained per Share	15.80	18.86	20.91
(=) Adjusted Dividend	32.72	35.79	37.83
WACC / Discount Rate	8.40%	8.40%	8.40%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,189.31	$2,003.37	$4,506.50
Upside / Downside	373.07%	696.88%	1,692.56%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,450.00	1,544.25	1,644.63	1,751.53	1,865.38	1,986.63	2,046.22
Payout Ratio	41.38%	51.10%	60.83%	70.55%	80.28%	90.00%	92.50%
Projected Dividends (M)	600.00	789.17	1,000.39	1,235.73	1,497.45	1,787.96	1,892.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.40%	8.40%	8.40%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	721.16	728.00	734.83
Year 2 PV (M)	835.40	851.31	867.38
Year 3 PV (M)	943.01	970.08	997.66
Year 4 PV (M)	1,044.25	1,084.41	1,125.72
Year 5 PV (M)	1,139.40	1,194.44	1,251.58
PV of Terminal Value (M)	22,326.55	23,404.93	24,524.58
Equity Value (M)	27,009.77	28,233.16	29,501.74
Shares Outstanding (M)	35.45	35.45	35.45
Fair Value	$761.86	$796.36	$832.15
Upside / Downside	203.04%	216.77%	231.00%

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

F.I.B.I. Holdings Ltd (FIBIH.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener