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 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

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