DDM Analysis: BAY-R.BK

Valuation Snapshot

Stable Growth	$52.95 - $90.92	$69.36
Multi-Stage	$83.52 - $91.78	$87.57
Blended Fair Value	$78.46
Current Price	$23.50
Upside	233.88%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.19%	2.65%	0.86	0.86	0.86	0.75	0.45	0.85	0.87	0.86	0.81	0.84
YoY Growth	-	-	0.04%	-0.03%	14.40%	66.67%	-47.06%	-1.80%	0.52%	6.16%	-3.32%	27.00%
Dividend Yield	-	-	3.78%	3.18%	2.96%	2.13%	1.20%	4.47%	2.32%	2.14%	2.11%	2.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	30,887.75
(-) Cash Dividends Paid (M)	6,365.48
(=) Cash Retained (M)	24,522.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,177.55	3,860.97	2,316.58
Cash Retained (M)	24,522.27	24,522.27	24,522.27
(-) Cash Required (M)	-6,177.55	-3,860.97	-2,316.58
(=) Excess Retained (M)	18,344.72	20,661.30	22,205.69
(/) Shares Outstanding (M)	7,355.76	7,355.76	7,355.76
(=) Excess Retained per Share	2.49	2.81	3.02
LTM Dividend per Share	0.87	0.87	0.87
(+) Excess Retained per Share	2.49	2.81	3.02
(=) Adjusted Dividend	3.36	3.67	3.88
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	0.65%	1.65%	2.65%
Fair Value	$52.95	$69.36	$90.92
Upside / Downside	125.33%	195.13%	286.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	30,887.75	31,397.23	31,915.11	32,441.53	32,976.64	33,520.57	34,526.18
Payout Ratio	20.61%	34.49%	48.37%	62.24%	76.12%	90.00%	92.50%
Projected Dividends (M)	6,365.48	10,827.88	15,435.76	20,192.70	25,102.37	30,168.51	31,936.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	0.65%	1.65%	2.65%
Year 1 PV (M)	10,016.73	10,116.25	10,215.77
Year 2 PV (M)	13,209.70	13,473.50	13,739.90
Year 3 PV (M)	15,986.08	16,467.32	16,958.12
Year 4 PV (M)	18,384.21	19,125.79	19,889.59
Year 5 PV (M)	20,439.33	21,475.08	22,552.40
PV of Terminal Value (M)	536,305.65	563,482.60	591,750.29
Equity Value (M)	614,341.71	644,140.54	675,106.07
Shares Outstanding (M)	7,355.76	7,355.76	7,355.76
Fair Value	$83.52	$87.57	$91.78
Upside / Downside	255.40%	272.64%	290.55%

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

Bank of Ayudhya Public Company Limited (BAY-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener