Definitive Analysis
Definitive Analysis
Financial Statements
Periods / Units
Fundamentals
Valuations
Miscellaneous
Analysis Mode
Full Access
See Pricing Start Trial

Supalai Public Company Limited (SPALI-R.BK)

Company Dividend Discount ModelIndustry: Real Estate - DevelopmentSector: Real Estate

Valuation Snapshot

Stable Growth$69.13 - $266.12$116.90
Multi-Stage$71.20 - $78.03$74.55
Blended Fair Value$95.72
Current Price$18.20
Upside425.95%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS4.23%7.43%1.361.461.461.011.121.110.430.490.891.02
YoY Growth---6.87%0.09%45.20%-9.83%0.80%155.81%-11.26%-44.95%-13.12%53.34%
Dividend Yield--8.51%6.93%6.58%4.64%5.22%7.43%2.22%2.27%3.55%5.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,665.39
(-) Cash Dividends Paid (M)2,700.75
(=) Cash Retained (M)1,964.64
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)933.08583.17349.90
Cash Retained (M)1,964.641,964.641,964.64
(-) Cash Required (M)-933.08-583.17-349.90
(=) Excess Retained (M)1,031.561,381.471,614.74
(/) Shares Outstanding (M)1,935.021,935.021,935.02
(=) Excess Retained per Share0.530.710.83
LTM Dividend per Share1.401.401.40
(+) Excess Retained per Share0.530.710.83
(=) Adjusted Dividend1.932.112.23
WACC / Discount Rate6.19%6.19%6.19%
Growth Rate3.31%4.31%5.31%
Fair Value$69.13$116.90$266.12
Upside / Downside279.83%542.28%1,362.20%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,665.394,866.555,076.385,295.265,523.585,761.745,934.59
Payout Ratio57.89%64.31%70.73%77.16%83.58%90.00%92.50%
Projected Dividends (M)2,700.753,129.733,590.704,085.594,616.485,185.575,489.50

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.19%6.19%6.19%
Growth Rate3.31%4.31%5.31%
Year 1 PV (M)2,918.922,947.182,975.43
Year 2 PV (M)3,123.273,184.023,245.36
Year 3 PV (M)3,314.373,411.543,510.60
Year 4 PV (M)3,492.793,630.003,771.21
Year 5 PV (M)3,659.083,839.644,027.25
PV of Terminal Value (M)121,264.33127,247.91133,465.38
Equity Value (M)137,772.76144,260.29150,995.24
Shares Outstanding (M)1,935.021,935.021,935.02
Fair Value$71.20$74.55$78.03
Upside / Downside291.21%309.63%328.75%

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%