DDM Analysis: KBANK-R.BK

Valuation Snapshot

Stable Growth	$402.32 - $888.00	$579.28
Multi-Stage	$476.28 - $521.62	$498.53
Blended Fair Value	$538.91
Current Price	$167.50
Upside	221.73%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.17%	7.81%	7.50	4.00	3.25	3.00	4.50	4.04	4.04	4.04	4.04	4.04
YoY Growth	-	-	87.50%	23.08%	8.33%	-33.33%	11.37%	0.00%	0.00%	0.00%	0.00%	14.29%
Dividend Yield	-	-	4.64%	3.23%	2.45%	1.86%	3.10%	4.42%	2.17%	1.91%	2.14%	2.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,780.89
(-) Cash Dividends Paid (M)	29,616.60
(=) Cash Retained (M)	20,164.29

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,956.18	6,222.61	3,733.57
Cash Retained (M)	20,164.29	20,164.29	20,164.29
(-) Cash Required (M)	-9,956.18	-6,222.61	-3,733.57
(=) Excess Retained (M)	10,208.12	13,941.68	16,430.73
(/) Shares Outstanding (M)	2,369.33	2,369.33	2,369.33
(=) Excess Retained per Share	4.31	5.88	6.93
LTM Dividend per Share	12.50	12.50	12.50
(+) Excess Retained per Share	4.31	5.88	6.93
(=) Adjusted Dividend	16.81	18.38	19.43
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	2.74%	3.74%	4.74%
Fair Value	$402.32	$579.28	$888.00
Upside / Downside	140.19%	245.84%	430.15%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,780.89	51,643.75	53,576.32	55,581.21	57,661.13	59,818.88	61,613.44
Payout Ratio	59.49%	65.60%	71.70%	77.80%	83.90%	90.00%	92.50%
Projected Dividends (M)	29,616.60	33,875.78	38,412.26	43,240.83	48,376.98	53,836.99	56,992.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	2.74%	3.74%	4.74%
Year 1 PV (M)	31,344.32	31,649.40	31,954.48
Year 2 PV (M)	32,885.85	33,529.13	34,178.64
Year 3 PV (M)	34,253.33	35,263.27	36,292.87
Year 4 PV (M)	35,458.24	36,859.00	38,300.85
Year 5 PV (M)	36,511.42	38,323.19	40,206.18
PV of Terminal Value (M)	958,019.66	1,005,558.64	1,054,966.35
Equity Value (M)	1,128,472.81	1,181,182.62	1,235,899.37
Shares Outstanding (M)	2,369.33	2,369.33	2,369.33
Fair Value	$476.28	$498.53	$521.62
Upside / Downside	184.35%	197.63%	211.42%

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

Kasikornbank Public Company Limited (KBANK-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener