DDM Analysis: 2845.TW

Valuation Snapshot

Stable Growth	$35.21 - $172.16	$75.05
Multi-Stage	$21.74 - $23.78	$22.74
Blended Fair Value	$48.90
Current Price	$12.11
Upside	303.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.96%	11.69%	0.47	0.38	0.35	0.26	0.36	0.34	0.32	0.30	0.28	0.26
YoY Growth	-	-	23.75%	10.13%	34.42%	-28.43%	6.76%	5.28%	6.93%	7.70%	5.99%	67.90%
Dividend Yield	-	-	3.77%	2.98%	3.51%	2.47%	4.01%	4.10%	3.59%	3.94%	3.84%	3.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,777.88
(-) Cash Dividends Paid (M)	2,059.16
(=) Cash Retained (M)	1,718.72

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	755.58	472.23	283.34
Cash Retained (M)	1,718.72	1,718.72	1,718.72
(-) Cash Required (M)	-755.58	-472.23	-283.34
(=) Excess Retained (M)	963.14	1,246.48	1,435.38
(/) Shares Outstanding (M)	4,341.99	4,341.99	4,341.99
(=) Excess Retained per Share	0.22	0.29	0.33
LTM Dividend per Share	0.47	0.47	0.47
(+) Excess Retained per Share	0.22	0.29	0.33
(=) Adjusted Dividend	0.70	0.76	0.80
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	4.96%	5.96%	6.96%
Fair Value	$35.21	$75.05	$172.16
Upside / Downside	190.75%	519.73%	1,321.65%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,777.88	4,002.91	4,241.35	4,493.99	4,761.67	5,045.31	5,196.67
Payout Ratio	54.51%	61.60%	68.70%	75.80%	82.90%	90.00%	92.50%
Projected Dividends (M)	2,059.16	2,465.98	2,913.95	3,406.54	3,947.48	4,540.78	4,806.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	4.96%	5.96%	6.96%
Year 1 PV (M)	2,282.23	2,303.97	2,325.72
Year 2 PV (M)	2,495.88	2,543.66	2,591.90
Year 3 PV (M)	2,700.38	2,778.31	2,857.71
Year 4 PV (M)	2,896.02	3,007.98	3,123.15
Year 5 PV (M)	3,083.06	3,232.76	3,388.22
PV of Terminal Value (M)	80,957.66	84,888.57	88,970.72
Equity Value (M)	94,415.23	98,755.25	103,257.42
Shares Outstanding (M)	4,341.99	4,341.99	4,341.99
Fair Value	$21.74	$22.74	$23.78
Upside / Downside	79.56%	87.81%	96.38%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Far Eastern International Bank Ltd. (2845.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener