Definitive Analysis
Definitive Analysis

Get Full Access

See Pricing Start Free Trial

TPBI Public Company Limited (TPBI.BK)

Company Dividend Discount ModelIndustry: Packaging & ContainersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$5.48 - $8.99$7.04
Multi-Stage$11.54 - $12.68$12.10
Blended Fair Value$9.57
Current Price$3.00
Upside218.95%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.00%0.00%0.250.200.000.250.000.000.380.580.520.48
YoY Growth--25.08%0.00%-100.00%0.00%0.00%-100.00%-33.46%11.11%8.01%0.00%
Dividend Yield--6.28%5.04%0.00%5.91%0.00%0.00%7.69%4.36%3.55%3.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)204.58
(-) Cash Dividends Paid (M)125.20
(=) Cash Retained (M)79.38
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)40.9225.5715.34
Cash Retained (M)79.3879.3879.38
(-) Cash Required (M)-40.92-25.57-15.34
(=) Excess Retained (M)38.4653.8164.04
(/) Shares Outstanding (M)417.06417.06417.06
(=) Excess Retained per Share0.090.130.15
LTM Dividend per Share0.300.300.30
(+) Excess Retained per Share0.090.130.15
(=) Adjusted Dividend0.390.430.45
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate-0.80%0.20%1.20%
Fair Value$5.48$7.04$8.99
Upside / Downside82.52%134.64%199.55%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)204.58205.00205.41205.83206.24206.66212.86
Payout Ratio61.20%66.96%72.72%78.48%84.24%90.00%92.50%
Projected Dividends (M)125.20137.26149.37161.53173.74186.00196.90

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate-0.80%0.20%1.20%
Year 1 PV (M)127.82129.11130.40
Year 2 PV (M)129.54132.16134.81
Year 3 PV (M)130.45134.43138.50
Year 4 PV (M)130.66136.01141.52
Year 5 PV (M)130.26136.96143.93
PV of Terminal Value (M)4,162.744,376.824,599.62
Equity Value (M)4,811.465,045.495,288.78
Shares Outstanding (M)417.06417.06417.06
Fair Value$11.54$12.10$12.68
Upside / Downside284.55%303.26%322.70%

High-Yield Dividend Screener

« Prev Page 19 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SIGISelective Insurance Group, Inc.1.77%$1.4822.19%
FUSBFirst US Bancshares, Inc.1.76%$0.2526.72%
RRyder System, Inc.1.76%$3.4128.29%
RGAReinsurance Group of America, Incorporated1.75%$3.5527.34%
TFG.ASTetragon Financial Group Limited1.75%$0.303.32%
WFCWells Fargo & Company1.75%$1.6725.46%
HCKTThe Hackett Group, Inc.1.74%$0.3485.97%
LEGLeggett & Platt, Incorporated1.74%$0.1911.94%
RPRXRoyalty Pharma plc1.74%$0.6749.36%
SFBCSound Financial Bancorp, Inc.1.74%$0.7637.96%
SXTSensient Technologies Corporation1.74%$1.6350.00%
MKTXMarketAxess Holdings Inc.1.73%$3.0952.31%
PRGPROG Holdings, Inc.1.73%$0.5112.57%
STELStellar Bancorp, Inc.1.73%$0.5326.88%
UFCSUnited Fire Group, Inc.1.73%$0.6214.63%
AMALAmalgamated Financial Corp.1.72%$0.5516.32%
BKThe Bank of New York Mellon Corporation1.72%$2.0127.06%
COWNCowen Inc.1.72%$0.6733.32%
DGDollar General Corporation1.72%$2.3540.66%
AMKRAmkor Technology, Inc.1.71%$0.7359.04%
DTFDTF Tax-Free Income 2028 Term Fund Inc.1.71%$0.2080.42%
ERIEErie Indemnity Company1.71%$4.7538.59%
FLXSFlexsteel Industries, Inc.1.71%$0.6817.01%
MTCHMatch Group, Inc.1.71%$0.5425.07%
LBRTLiberty Energy Inc.1.70%$0.3228.43%
OVBCOhio Valley Banc Corp.1.70%$0.6728.36%
WTFCWintrust Financial Corporation1.70%$2.4320.92%
BANFBancFirst Corporation1.69%$1.8025.72%
BDLFlanigan's Enterprises, Inc.1.69%$0.5021.50%
CDHAXCalvert International Responsible Idx A1.69%$0.6441.92%
CINRSisecam Resources LP1.69%$0.3419.21%
EXPOExponent, Inc.1.69%$1.1858.07%
GDGeneral Dynamics Corporation1.69%$5.8037.41%
HQIHireQuest, Inc.1.69%$0.1836.36%
OTFBlue Owl Technology Finance Corp.1.69%$0.249.20%
PHINPHINIA Inc.1.68%$1.0947.78%
PTRSPartners Bancorp1.68%$0.1213.62%
RNGRRanger Energy Services, Inc.1.67%$0.2434.90%
HQHAbrdn Healthcare Investors1.66%$0.316.95%
JILLJ.Jill, Inc.1.66%$0.2310.45%
PSH.ASPershing Square Holdings, Ltd.1.65%$0.856.48%
SKTTanger Inc.1.65%$0.5558.16%
USCBUSCB Financial Holdings, Inc.1.64%$0.3018.70%
BOTJBank of the James Financial Group, Inc.1.62%$0.3026.41%
RSReliance Steel & Aluminum Co.1.62%$4.7834.66%
SCIService Corporation International1.62%$1.2533.57%
SMLPSummit Midstream Partners, LP1.62%$0.596.02%
TKRThe Timken Company1.62%$1.4032.90%
TRINLTrinity Capital Inc. - 7.00% No1.62%$0.4120.50%
CARRCarrier Global Corporation1.61%$0.8618.56%