DDM Analysis: GARAN.IS

Valuation Snapshot

Stable Growth	$1,419.44 - $5,132.45	$4,499.32
Multi-Stage	$641.86 - $702.72	$671.73
Blended Fair Value	$2,585.52
Current Price	$139.80
Upside	1,749.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	622.00%	41.14%	3.18	2.09	0.31	0.15	0.00	0.00	0.46	0.30	0.14	0.14
YoY Growth	-	-	52.01%	571.32%	109.58%	0.00%	-100.00%	-99.96%	54.34%	120.25%	-0.03%	33.67%
Dividend Yield	-	-	2.71%	2.99%	1.12%	1.22%	0.00%	0.00%	5.65%	2.72%	1.53%	1.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	108,389.71
(-) Cash Dividends Paid (M)	18,963.03
(=) Cash Retained (M)	89,426.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,677.94	13,548.71	8,129.23
Cash Retained (M)	89,426.67	89,426.67	89,426.67
(-) Cash Required (M)	-21,677.94	-13,548.71	-8,129.23
(=) Excess Retained (M)	67,748.73	75,877.96	81,297.44
(/) Shares Outstanding (M)	4,199.95	4,199.95	4,199.95
(=) Excess Retained per Share	16.13	18.07	19.36
LTM Dividend per Share	4.52	4.52	4.52
(+) Excess Retained per Share	16.13	18.07	19.36
(=) Adjusted Dividend	20.65	22.58	23.87
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,419.44	$4,499.32	$5,132.45
Upside / Downside	915.34%	3,118.40%	3,571.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	108,389.71	115,435.04	122,938.32	130,929.31	139,439.71	148,503.29	152,958.39
Payout Ratio	17.50%	32.00%	46.50%	61.00%	75.50%	90.00%	92.50%
Projected Dividends (M)	18,963.03	36,934.81	57,162.80	79,864.38	105,275.65	133,652.96	141,486.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	34,183.37	34,507.39	34,831.40
Year 2 PV (M)	48,963.40	49,896.02	50,837.43
Year 3 PV (M)	63,312.61	65,130.09	66,982.02
Year 4 PV (M)	77,240.32	80,210.76	83,266.07
Year 5 PV (M)	90,755.66	95,139.20	99,690.50
PV of Terminal Value (M)	2,381,329.46	2,496,348.57	2,615,769.72
Equity Value (M)	2,695,784.83	2,821,232.02	2,951,377.14
Shares Outstanding (M)	4,199.95	4,199.95	4,199.95
Fair Value	$641.86	$671.73	$702.72
Upside / Downside	359.13%	380.49%	402.66%

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

Turkiye Garanti Bankasi A.S. (GARAN.IS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener