DDM Analysis: TKBP.SW

Valuation Snapshot

Stable Growth	$219.65 - $357.21	$281.29
Multi-Stage	$313.41 - $344.27	$328.54
Blended Fair Value	$304.92
Current Price	$153.00
Upside	99.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.32%	4.70%	4.83	4.56	4.54	4.38	4.11	4.10	4.03	4.02	4.00	3.99
YoY Growth	-	-	5.91%	0.51%	3.49%	6.63%	0.23%	1.71%	0.31%	0.38%	0.35%	30.88%
Dividend Yield	-	-	3.80%	3.81%	3.81%	4.11%	3.93%	3.76%	3.93%	3.95%	4.52%	5.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	317.36
(-) Cash Dividends Paid (M)	36.47
(=) Cash Retained (M)	280.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	63.47	39.67	23.80
Cash Retained (M)	280.89	280.89	280.89
(-) Cash Required (M)	-63.47	-39.67	-23.80
(=) Excess Retained (M)	217.42	241.22	257.09
(/) Shares Outstanding (M)	16.00	16.00	16.00
(=) Excess Retained per Share	13.59	15.08	16.07
LTM Dividend per Share	2.28	2.28	2.28
(+) Excess Retained per Share	13.59	15.08	16.07
(=) Adjusted Dividend	15.87	17.36	18.35
WACC / Discount Rate	7.98%	7.98%	7.98%
Growth Rate	0.70%	1.70%	2.70%
Fair Value	$219.65	$281.29	$357.21
Upside / Downside	43.56%	83.85%	133.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	317.36	322.77	328.27	333.86	339.54	345.33	355.69
Payout Ratio	11.49%	27.19%	42.89%	58.60%	74.30%	90.00%	92.50%
Projected Dividends (M)	36.47	87.77	140.81	195.63	252.28	310.80	329.01

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.98%	7.98%	7.98%
Growth Rate	0.70%	1.70%	2.70%
Year 1 PV (M)	80.48	81.28	82.08
Year 2 PV (M)	118.40	120.77	123.15
Year 3 PV (M)	150.85	155.39	160.02
Year 4 PV (M)	178.38	185.58	192.98
Year 5 PV (M)	201.52	211.73	222.35
PV of Terminal Value (M)	4,284.94	4,501.96	4,727.68
Equity Value (M)	5,014.59	5,256.71	5,508.27
Shares Outstanding (M)	16.00	16.00	16.00
Fair Value	$313.41	$328.54	$344.27
Upside / Downside	104.84%	114.73%	125.01%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Thurgauer Kantonalbank (TKBP.SW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener