DDM Analysis: BGRIM-R.BK

Valuation Snapshot

Stable Growth	$17.69 - $48.47	$27.32
Multi-Stage	$20.85 - $22.86	$21.84
Blended Fair Value	$24.58
Current Price	$13.70
Upside	79.42%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.38%	5.26%	0.36	0.22	0.30	0.45	0.37	0.32	0.45	0.05	0.17	0.52
YoY Growth	-	-	67.44%	-28.33%	-33.33%	21.62%	15.63%	-28.89%	869.83%	-72.25%	-67.86%	141.30%
Dividend Yield	-	-	3.53%	0.78%	0.74%	1.28%	0.81%	0.81%	1.44%	0.18%	1.04%	3.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,968.73
(-) Cash Dividends Paid (M)	1,120.97
(=) Cash Retained (M)	847.76

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	393.75	246.09	147.65
Cash Retained (M)	847.76	847.76	847.76
(-) Cash Required (M)	-393.75	-246.09	-147.65
(=) Excess Retained (M)	454.02	601.67	700.11
(/) Shares Outstanding (M)	2,606.90	2,606.90	2,606.90
(=) Excess Retained per Share	0.17	0.23	0.27
LTM Dividend per Share	0.43	0.43	0.43
(+) Excess Retained per Share	0.17	0.23	0.27
(=) Adjusted Dividend	0.60	0.66	0.70
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	2.82%	3.82%	4.82%
Fair Value	$17.69	$27.32	$48.47
Upside / Downside	29.15%	99.44%	253.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,968.73	2,044.01	2,122.16	2,203.30	2,287.55	2,375.01	2,446.26
Payout Ratio	56.94%	63.55%	70.16%	76.78%	83.39%	90.00%	92.50%
Projected Dividends (M)	1,120.97	1,298.98	1,488.97	1,691.59	1,907.53	2,137.51	2,262.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	2.82%	3.82%	4.82%
Year 1 PV (M)	1,209.84	1,221.60	1,233.37
Year 2 PV (M)	1,291.61	1,316.86	1,342.35
Year 3 PV (M)	1,366.67	1,406.94	1,447.98
Year 4 PV (M)	1,435.37	1,492.03	1,550.34
Year 5 PV (M)	1,498.04	1,572.31	1,649.50
PV of Terminal Value (M)	47,559.49	49,917.59	52,368.31
Equity Value (M)	54,361.02	56,927.33	59,591.86
Shares Outstanding (M)	2,606.90	2,606.90	2,606.90
Fair Value	$20.85	$21.84	$22.86
Upside / Downside	52.21%	59.40%	66.86%

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

B.Grimm Power Public Company Limited (BGRIM-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener