DDM Analysis: ORI-R.BK

Valuation Snapshot

Stable Growth	$1.52 - $2.17	$1.84
Multi-Stage	$6.02 - $6.67	$6.34
Blended Fair Value	$4.09
Current Price	$1.63
Upside	150.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-10.66%	25.03%	0.32	0.73	0.57	0.61	0.29	0.56	0.39	0.05	0.08	0.10
YoY Growth	-	-	-56.03%	28.07%	-6.51%	110.34%	-48.59%	43.93%	666.68%	-35.08%	-22.97%	197.11%
Dividend Yield	-	-	15.73%	10.35%	4.91%	5.35%	3.43%	15.93%	5.68%	0.41%	1.31%	2.89%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	566.97
(-) Cash Dividends Paid (M)	51.54
(=) Cash Retained (M)	515.43

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	113.39	70.87	42.52
Cash Retained (M)	515.43	515.43	515.43
(-) Cash Required (M)	-113.39	-70.87	-42.52
(=) Excess Retained (M)	402.04	444.56	472.91
(/) Shares Outstanding (M)	2,454.24	2,454.24	2,454.24
(=) Excess Retained per Share	0.16	0.18	0.19
LTM Dividend per Share	0.02	0.02	0.02
(+) Excess Retained per Share	0.16	0.18	0.19
(=) Adjusted Dividend	0.18	0.20	0.21
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	-6.21%	-5.21%	-4.21%
Fair Value	$1.52	$1.84	$2.17
Upside / Downside	-6.98%	12.68%	33.14%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	566.97	537.43	509.44	482.90	457.74	433.90	446.91
Payout Ratio	9.09%	25.27%	41.45%	57.64%	73.82%	90.00%	92.50%
Projected Dividends (M)	51.54	135.82	211.18	278.32	337.90	390.51	413.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	-6.21%	-5.21%	-4.21%
Year 1 PV (M)	127.72	129.08	130.44
Year 2 PV (M)	186.73	190.74	194.78
Year 3 PV (M)	231.42	238.90	246.54
Year 4 PV (M)	264.19	275.64	287.46
Year 5 PV (M)	287.11	302.75	319.06
PV of Terminal Value (M)	13,673.86	14,418.53	15,195.29
Equity Value (M)	14,771.04	15,555.64	16,373.57
Shares Outstanding (M)	2,454.24	2,454.24	2,454.24
Fair Value	$6.02	$6.34	$6.67
Upside / Downside	269.24%	288.85%	309.30%

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

Mode

Ticker

Industry

Sector

Origin Property Public Company Limited (ORI-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener