Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Great Eastern Holdings Limited (G07.SI)

Company Dividend Discount ModelIndustry: Insurance - LifeSector: Financial Services

Valuation Snapshot

Stable Growth$62.22 - $137.62$89.65
Multi-Stage$77.62 - $85.12$81.30
Blended Fair Value$85.47
Current Price$25.80
Upside231.30%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS7.21%4.45%0.680.720.520.480.480.480.560.400.440.44
YoY Growth---5.56%38.49%8.31%0.00%0.00%-14.28%39.97%-9.07%0.00%0.00%
Dividend Yield--2.63%4.07%2.81%2.38%2.40%2.20%2.26%1.44%2.16%2.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,926.40
(-) Cash Dividends Paid (M)781.00
(=) Cash Retained (M)1,145.40
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)385.28240.80144.48
Cash Retained (M)1,145.401,145.401,145.40
(-) Cash Required (M)-385.28-240.80-144.48
(=) Excess Retained (M)760.12904.601,000.92
(/) Shares Outstanding (M)592.66592.66592.66
(=) Excess Retained per Share1.281.531.69
LTM Dividend per Share1.321.321.32
(+) Excess Retained per Share1.281.531.69
(=) Adjusted Dividend2.602.843.01
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate2.45%3.45%4.45%
Fair Value$62.22$89.65$137.62
Upside / Downside141.15%247.48%433.42%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,926.401,992.862,061.612,132.732,206.302,282.422,350.89
Payout Ratio40.54%50.43%60.33%70.22%80.11%90.00%92.50%
Projected Dividends (M)781.001,005.071,243.671,497.531,767.432,054.172,174.57

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.73%6.73%6.73%
Growth Rate2.45%3.45%4.45%
Year 1 PV (M)932.58941.68950.78
Year 2 PV (M)1,070.731,091.741,112.94
Year 3 PV (M)1,196.301,231.681,267.74
Year 4 PV (M)1,310.071,361.981,415.41
Year 5 PV (M)1,412.791,483.101,556.18
PV of Terminal Value (M)40,078.2942,072.8444,146.03
Equity Value (M)46,000.7548,183.0050,449.08
Shares Outstanding (M)592.66592.66592.66
Fair Value$77.62$81.30$85.12
Upside / Downside200.84%215.11%229.93%

High-Yield Dividend Screener

« Prev Page 16 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
HWBKHawthorn Bancshares, Inc.2.27%$0.7724.18%
UTMDUtah Medical Products, Inc.2.27%$1.2835.35%
DKSDICK'S Sporting Goods, Inc.2.26%$4.5238.61%
EMLThe Eastern Company2.26%$0.4437.05%
SBCFSeacoast Banking Corporation of Florida2.26%$0.7143.09%
WMKWeis Markets, Inc.2.26%$1.4535.88%
0JYA.LMarathon Petroleum Corporation2.25%$3.7274.60%
FSBCFive Star Bancorp2.25%$0.8029.79%
IBMInternational Business Machines Corporation2.25%$6.5678.75%
0KYZ.LSBA Communications Corporation2.24%$4.3254.40%
BPOPPopular, Inc.2.24%$2.8224.06%
MFINMedallion Financial Corp.2.24%$0.2312.50%
MSMorgan Stanley2.24%$4.0740.12%
FXNCFirst National Corporation2.23%$0.5586.28%
BACBank of America Corporation2.22%$1.2431.97%
SSBSouthState Corporation2.22%$2.0930.58%
VLGEAVillage Super Market, Inc.2.22%$0.7720.42%
WWWWolverine World Wide, Inc.2.22%$0.4137.79%
CCBGCapital City Bank Group, Inc.2.21%$0.9326.22%
CGThe Carlyle Group Inc.2.20%$1.3476.25%
NHINational Health Investors, Inc.2.20%$1.6954.58%
VNOVornado Realty Trust2.20%$0.7315.58%
BANCBanc of California, Inc.2.19%$0.4332.44%
EBTCEnterprise Bancorp, Inc.2.19%$0.8726.66%
RHPRyman Hospitality Properties, Inc.2.19%$2.0957.31%
CDPCOPT Defense Properties2.18%$0.6045.15%
FDSFactSet Research Systems Inc.2.18%$6.2039.64%
ISBAIsabella Bank Corporation2.18%$1.1044.52%
WHWyndham Hotels & Resorts, Inc.2.18%$1.6437.28%
EFSCEnterprise Financial Services Corp2.17%$1.1722.34%
ETHGrayscale Ethereum Mini Trust2.17%$0.6434.57%
SEMSelect Medical Holdings Corporation2.17%$0.3236.19%
BFSTBusiness First Bancshares, Inc.2.16%$0.5620.21%
CWBCCommunity West Bancshares2.16%$0.4826.89%
EHTHeHealth, Inc.2.16%$0.095.60%
TPLTexas Pacific Land Corporation2.16%$6.4231.02%
CBSHCommerce Bancshares, Inc.2.15%$1.1226.40%
COLMColumbia Sportswear Company2.15%$1.2035.55%
HTHHilltop Holdings Inc.2.15%$0.7328.46%
NATHNathan's Famous, Inc.2.15%$1.9835.76%
RCKYRocky Brands, Inc.2.15%$0.6222.50%
BDXBecton, Dickinson and Company2.14%$4.1771.28%
CICigna Corporation2.14%$5.9626.01%
FBIZFirst Business Financial Services, Inc.2.14%$1.1518.19%
JBSSJohn B. Sanfilippo & Son, Inc.2.14%$1.4926.50%
JNPRJuniper Networks, Inc.2.14%$0.8682.37%
POOLPool Corporation2.14%$4.9244.68%
CSCOCisco Systems, Inc.2.13%$1.6262.56%
CSTRCapStar Financial Holdings, Inc.2.13%$0.4330.48%
HTLFHeartland Financial USA, Inc.2.13%$1.3869.73%