DDM Analysis: BLA-R.BK

Valuation Snapshot

Stable Growth	$18.73 - $26.70	$22.65
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	$22.65	$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)	1,719.97	1,756.33	1,793.07
Year 3 PV (M)	2,058.22	2,123.84	2,190.83
Year 4 PV (M)	2,302.28	2,400.65	2,502.15
Year 5 PV (M)	2,468.64	2,601.19	2,739.38
PV of Terminal Value (M)	69,961.12	73,717.67	77,633.88
Equity Value (M)	79,778.32	83,881.12	88,154.08
Shares Outstanding (M)	1,705.35	1,705.35	1,705.35
Fair Value	$46.78	$49.19	$51.69
Upside / Downside	203.77%	219.40%	235.67%

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

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