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 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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

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