DDM Analysis: BN4.SI

Valuation Snapshot

Stable Growth	$2.74 - $3.98	$3.34
Multi-Stage	$7.54 - $8.31	$7.92
Blended Fair Value	$5.63
Current Price	$7.42
Upside	-24.15%
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	7.79%	-2.24%	0.33	0.32	0.35	0.19	0.15	0.23	0.29	0.20	0.30	0.48
YoY Growth	-	-	4.57%	-9.59%	86.04%	26.61%	-34.66%	-20.57%	44.73%	-33.25%	-37.57%	14.36%
Dividend Yield	-	-	4.85%	4.31%	6.23%	5.66%	4.26%	6.61%	6.98%	3.92%	6.57%	12.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	693.26
(-) Cash Dividends Paid (M)	522.06
(=) Cash Retained (M)	171.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	138.65	86.66	51.99
Cash Retained (M)	171.20	171.20	171.20
(-) Cash Required (M)	-138.65	-86.66	-51.99
(=) Excess Retained (M)	32.55	84.54	119.21
(/) Shares Outstanding (M)	1,833.51	1,833.51	1,833.51
(=) Excess Retained per Share	0.02	0.05	0.07
LTM Dividend per Share	0.28	0.28	0.28
(+) Excess Retained per Share	0.02	0.05	0.07
(=) Adjusted Dividend	0.30	0.33	0.35
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-4.24%	-3.24%	-2.24%
Fair Value	$2.74	$3.34	$3.98
Upside / Downside	-63.13%	-55.00%	-46.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	693.26	670.78	649.03	627.98	607.62	587.92	605.55
Payout Ratio	75.31%	78.24%	81.18%	84.12%	87.06%	90.00%	92.50%
Projected Dividends (M)	522.06	524.84	526.90	528.27	529.00	529.12	560.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	-4.24%	-3.24%	-2.24%
Year 1 PV (M)	488.43	493.53	498.63
Year 2 PV (M)	456.32	465.91	475.59
Year 3 PV (M)	425.77	439.25	453.01
Year 4 PV (M)	396.78	413.61	430.98
Year 5 PV (M)	369.34	389.03	409.55
PV of Terminal Value (M)	11,690.48	12,313.79	12,963.40
Equity Value (M)	13,827.12	14,515.12	15,231.16
Shares Outstanding (M)	1,833.51	1,833.51	1,833.51
Fair Value	$7.54	$7.92	$8.31
Upside / Downside	1.64%	6.69%	11.96%

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

Ticker

Industry

Sector

Keppel Corporation Limited (BN4.SI)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener