DDM Analysis: BTS-R.BK

Valuation Snapshot

Stable Growth	$1.99 - $3.27	$2.56
Multi-Stage	$6.22 - $6.87	$6.54
Blended Fair Value	$4.55
Current Price	$3.06
Upside	48.67%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	0.00%	0.00%	0.00	0.13	0.26	0.26	0.37	0.35	0.27	0.25	0.38	0.48
YoY Growth	-	-	-100.00%	-48.48%	0.03%	-31.09%	7.50%	30.70%	4.68%	-32.55%	-21.25%	25.37%
Dividend Yield	-	-	0.00%	3.01%	3.45%	3.01%	3.99%	3.07%	2.20%	2.88%	4.43%	4.98%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,828.03
(-) Cash Dividends Paid (M)	2.65
(=) Cash Retained (M)	2,825.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	565.61	353.50	212.10
Cash Retained (M)	2,825.38	2,825.38	2,825.38
(-) Cash Required (M)	-565.61	-353.50	-212.10
(=) Excess Retained (M)	2,259.77	2,471.88	2,613.28
(/) Shares Outstanding (M)	15,815.70	15,815.70	15,815.70
(=) Excess Retained per Share	0.14	0.16	0.17
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	0.14	0.16	0.17
(=) Adjusted Dividend	0.14	0.16	0.17
WACC / Discount Rate	5.06%	5.06%	5.06%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$1.99	$2.56	$3.27
Upside / Downside	-35.09%	-16.44%	6.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,828.03	2,799.75	2,771.75	2,744.03	2,716.59	2,689.43	2,770.11
Payout Ratio	0.09%	18.07%	36.06%	54.04%	72.02%	90.00%	92.50%
Projected Dividends (M)	2.65	506.05	999.39	1,482.81	1,956.46	2,420.48	2,562.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.06%	5.06%	5.06%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	476.82	481.69	486.56
Year 2 PV (M)	887.28	905.48	923.86
Year 3 PV (M)	1,240.43	1,278.79	1,317.94
Year 4 PV (M)	1,542.13	1,606.04	1,671.93
Year 5 PV (M)	1,797.70	1,891.31	1,988.78
PV of Terminal Value (M)	92,482.45	97,298.22	102,312.55
Equity Value (M)	98,426.81	103,461.53	108,701.61
Shares Outstanding (M)	15,815.70	15,815.70	15,815.70
Fair Value	$6.22	$6.54	$6.87
Upside / Downside	103.38%	113.78%	124.61%

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

Mode

Ticker

Industry

Sector

BTS Group Holdings Public Company Limited (BTS-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener