DDM Analysis: MAJOR-R.BK

Valuation Snapshot

Stable Growth	$3.22 - $4.40	$3.82
Multi-Stage	$9.23 - $10.22	$9.71
Blended Fair Value	$6.77
Current Price	$8.50
Upside	-20.41%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-36.54%	-17.85%	0.15	0.83	0.66	1.11	0.39	1.49	1.38	1.40	1.32	1.21
YoY Growth	-	-	-81.47%	25.00%	-40.00%	185.72%	-74.08%	8.03%	-0.96%	5.33%	9.36%	10.39%
Dividend Yield	-	-	1.48%	5.80%	3.93%	5.53%	1.73%	11.06%	4.94%	4.90%	3.90%	4.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	529.44
(-) Cash Dividends Paid (M)	151.56
(=) Cash Retained (M)	377.88

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	105.89	66.18	39.71
Cash Retained (M)	377.88	377.88	377.88
(-) Cash Required (M)	-105.89	-66.18	-39.71
(=) Excess Retained (M)	271.99	311.70	338.17
(/) Shares Outstanding (M)	809.14	809.14	809.14
(=) Excess Retained per Share	0.34	0.39	0.42
LTM Dividend per Share	0.19	0.19	0.19
(+) Excess Retained per Share	0.34	0.39	0.42
(=) Adjusted Dividend	0.52	0.57	0.61
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-8.20%	-7.20%	-6.20%
Fair Value	$3.22	$3.82	$4.40
Upside / Downside	-62.10%	-55.08%	-48.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	529.44	491.31	455.92	423.09	392.61	364.34	375.27
Payout Ratio	28.63%	40.90%	53.18%	65.45%	77.73%	90.00%	92.50%
Projected Dividends (M)	151.56	200.95	242.44	276.91	305.16	327.90	347.12

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.71%	6.71%	6.71%
Growth Rate	-8.20%	-7.20%	-6.20%
Year 1 PV (M)	186.28	188.31	190.34
Year 2 PV (M)	208.34	212.90	217.51
Year 3 PV (M)	220.59	227.88	235.32
Year 4 PV (M)	225.35	235.33	245.64
Year 5 PV (M)	224.46	236.96	250.01
PV of Terminal Value (M)	6,401.12	6,757.45	7,129.48
Equity Value (M)	7,466.14	7,858.83	8,268.30
Shares Outstanding (M)	809.14	809.14	809.14
Fair Value	$9.23	$9.71	$10.22
Upside / Downside	8.56%	14.27%	20.22%

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

Major Cineplex Group Public Company Limited (MAJOR-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener