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 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

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