DDM Analysis: 2748.TW

Valuation Snapshot

Stable Growth	$37.03 - $72.31	$51.01
Multi-Stage	$61.54 - $67.48	$64.45
Blended Fair Value	$57.73
Current Price	$45.75
Upside	26.19%
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	3.23%	0.00%	2.01	1.25	0.43	0.72	0.62	1.71	1.71	1.56	1.43	0.86
YoY Growth	-	-	61.02%	190.42%	-40.06%	15.00%	-63.64%	0.00%	10.00%	9.38%	66.67%	0.00%
Dividend Yield	-	-	3.65%	1.72%	0.47%	1.77%	1.46%	5.44%	3.18%	3.16%	2.98%	1.47%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	243.01
(-) Cash Dividends Paid (M)	211.56
(=) Cash Retained (M)	31.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	48.60	30.38	18.23
Cash Retained (M)	31.45	31.45	31.45
(-) Cash Required (M)	-48.60	-30.38	-18.23
(=) Excess Retained (M)	-17.15	1.08	13.23
(/) Shares Outstanding (M)	105.27	105.27	105.27
(=) Excess Retained per Share	-0.16	0.01	0.13
LTM Dividend per Share	2.01	2.01	2.01
(+) Excess Retained per Share	-0.16	0.01	0.13
(=) Adjusted Dividend	1.85	2.02	2.14
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	1.23%	2.23%	3.23%
Fair Value	$37.03	$51.01	$72.31
Upside / Downside	-19.05%	11.49%	58.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	243.01	248.42	253.95	259.60	265.38	271.29	279.42
Payout Ratio	87.06%	87.65%	88.23%	88.82%	89.41%	90.00%	92.50%
Projected Dividends (M)	211.56	217.73	224.07	230.58	237.28	244.16	258.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.27%	6.27%	6.27%
Growth Rate	1.23%	2.23%	3.23%
Year 1 PV (M)	202.87	204.87	206.88
Year 2 PV (M)	194.53	198.39	202.29
Year 3 PV (M)	186.53	192.11	197.80
Year 4 PV (M)	178.84	186.02	193.40
Year 5 PV (M)	171.47	180.11	189.09
PV of Terminal Value (M)	5,544.08	5,823.39	6,113.84
Equity Value (M)	6,478.32	6,784.89	7,103.31
Shares Outstanding (M)	105.27	105.27	105.27
Fair Value	$61.54	$64.45	$67.48
Upside / Downside	34.52%	40.88%	47.50%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

FDC International Hotels Corporation (2748.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener