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 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

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