DDM Analysis: BGRIM-R.BK

Valuation Snapshot

Stable Growth	$17.69 - $48.43	$27.31
Multi-Stage	$20.85 - $22.85	$21.83
Blended Fair Value	$24.57
Current Price	$13.70
Upside	79.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.38%	5.26%	0.36	0.22	0.30	0.45	0.37	0.32	0.45	0.05	0.17	0.52
YoY Growth	-	-	67.44%	-28.33%	-33.33%	21.62%	15.63%	-28.89%	869.83%	-72.25%	-67.86%	141.30%
Dividend Yield	-	-	3.53%	0.78%	0.74%	1.28%	0.81%	0.81%	1.44%	0.18%	1.04%	3.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,968.73
(-) Cash Dividends Paid (M)	1,120.97
(=) Cash Retained (M)	847.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	393.75	246.09	147.65
Cash Retained (M)	847.76	847.76	847.76
(-) Cash Required (M)	-393.75	-246.09	-147.65
(=) Excess Retained (M)	454.02	601.67	700.11
(/) Shares Outstanding (M)	2,606.90	2,606.90	2,606.90
(=) Excess Retained per Share	0.17	0.23	0.27
LTM Dividend per Share	0.43	0.43	0.43
(+) Excess Retained per Share	0.17	0.23	0.27
(=) Adjusted Dividend	0.60	0.66	0.70
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	2.82%	3.82%	4.82%
Fair Value	$17.69	$27.31	$48.43
Upside / Downside	29.11%	99.35%	253.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,968.73	2,044.01	2,122.16	2,203.30	2,287.55	2,375.01	2,446.26
Payout Ratio	56.94%	63.55%	70.16%	76.78%	83.39%	90.00%	92.50%
Projected Dividends (M)	1,120.97	1,298.98	1,488.97	1,691.59	1,907.53	2,137.51	2,262.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	2.82%	3.82%	4.82%
Year 1 PV (M)	1,209.82	1,221.59	1,233.35
Year 2 PV (M)	1,291.59	1,316.83	1,342.32
Year 3 PV (M)	1,366.63	1,406.89	1,447.94
Year 4 PV (M)	1,435.31	1,491.96	1,550.28
Year 5 PV (M)	1,497.95	1,572.23	1,649.42
PV of Terminal Value (M)	47,540.53	49,897.69	52,347.43
Equity Value (M)	54,341.83	56,907.19	59,570.73
Shares Outstanding (M)	2,606.90	2,606.90	2,606.90
Fair Value	$20.85	$21.83	$22.85
Upside / Downside	52.16%	59.34%	66.80%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

B.Grimm Power Public Company Limited (BGRIM-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener