Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

GFH Financial Group BSC (GFH.AE)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$6.23 - $7.34$6.88
Multi-Stage$1.66 - $1.82$1.74
Blended Fair Value$4.31
Current Price$0.46
Upside827.02%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS14.33%138.93%0.020.020.010.000.010.010.020.020.000.00
YoY Growth--3.83%30.30%155.01%-53.05%20.61%-59.24%27.34%0.00%-100.00%17,430.00%
Dividend Yield--5.68%5.67%4.90%1.50%6.37%6.17%8.87%4.97%0.00%0.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)131.83
(-) Cash Dividends Paid (M)101.70
(=) Cash Retained (M)30.13
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)26.3716.489.89
Cash Retained (M)30.1330.1330.13
(-) Cash Required (M)-26.37-16.48-9.89
(=) Excess Retained (M)3.7713.6520.25
(/) Shares Outstanding (M)3,571.943,571.943,571.94
(=) Excess Retained per Share0.000.000.01
LTM Dividend per Share0.030.030.03
(+) Excess Retained per Share0.000.000.01
(=) Adjusted Dividend0.030.030.03
WACC / Discount Rate5.35%5.35%5.35%
Growth Rate5.50%6.50%7.50%
Fair Value$6.23$6.88$7.34
Upside / Downside1,240.24%1,379.78%1,479.03%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)131.83140.40149.52159.24169.59180.62186.03
Payout Ratio77.14%79.71%82.29%84.86%87.43%90.00%92.50%
Projected Dividends (M)101.70111.92123.04135.13148.27162.55172.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate5.35%5.35%5.35%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)105.23106.23107.23
Year 2 PV (M)108.78110.85112.94
Year 3 PV (M)112.34115.56118.85
Year 4 PV (M)115.90120.36124.94
Year 5 PV (M)119.48125.25131.24
PV of Terminal Value (M)5,376.255,635.925,905.54
Equity Value (M)5,937.976,214.176,500.73
Shares Outstanding (M)3,571.943,571.943,571.94
Fair Value$1.66$1.74$1.82
Upside / Downside257.63%274.27%291.53%

High-Yield Dividend Screener

« Prev Page 26 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ODFLOld Dominion Freight Line, Inc.0.69%$1.1022.00%
RRBIRed River Bancshares, Inc.0.69%$0.487.90%
SSDSimpson Manufacturing Co., Inc.0.69%$1.1413.76%
WCCWESCO International, Inc.0.69%$1.7513.38%
ALGAlamo Group Inc.0.68%$1.1511.96%
CBKCommercial Bancgroup, Inc. Common Stock0.68%$0.166.13%
IRMDIRadimed Corporation0.68%$0.6539.59%
UNFUniFirst Corporation0.68%$1.3216.37%
WTSWatts Water Technologies, Inc.0.68%$1.9019.65%
0HF3.LCencora0.67%$2.2528.12%
AITApplied Industrial Technologies, Inc.0.67%$1.7516.64%
CLMBClimb Global Solutions, Inc.0.67%$0.6814.50%
ASTHAstrana Health, Inc.0.66%$0.1786.52%
AVGOBroadcom Inc.0.66%$2.2848.18%
ENSEnerSys0.66%$0.9911.20%
HLIOHelios Technologies, Inc.0.66%$0.3635.50%
ICFIICF International, Inc.0.66%$0.5610.52%
VMCVulcan Materials Company0.66%$1.9322.82%
AAMEAtlantic American Corporation0.65%$0.027.99%
AMATApplied Materials, Inc.0.65%$1.7319.78%
CRMSalesforce, Inc.0.65%$1.6421.86%
GHCGraham Holdings Company0.65%$7.064.22%
LFACLF Capital Acquisition Corp. II0.65%$0.0724.33%
BSYBentley Systems, Incorporated0.64%$0.2530.41%
EHCEncompass Health Corporation0.64%$0.6812.77%
LADLithia Motors, Inc.0.64%$2.136.25%
PRBMParabellum Acquisition Corp.0.64%$0.065.11%
VRSNVeriSign, Inc.0.64%$1.5417.77%
AWIArmstrong World Industries, Inc.0.63%$1.2417.71%
ESQEsquire Financial Holdings, Inc.0.63%$0.6411.29%
SGISomnigroup International Inc0.63%$0.5637.60%
ULSUL Solutions Inc.0.63%$0.5130.38%
VMIValmont Industries, Inc.0.63%$2.5821.97%
ARCBArcBest Corporation0.62%$0.4811.39%
VVisa Inc.0.62%$2.1323.10%
LSXMAThe Liberty SiriusXM Group0.61%$0.141.73%
0J1R.LHCA Healthcare, Inc.0.60%$2.8110.70%
MPWRMonolithic Power Systems, Inc.0.60%$5.6614.34%
RXNZurn Water Solutions Corporation0.60%$0.3924.10%
0I47.LCostco Wholesale Corporation0.59%$5.0527.04%
DJCODaily Journal Corporation0.59%$2.954.20%
DRSLeonardo DRS, Inc.0.59%$0.2020.75%
FCNCAFirst Citizens BancShares, Inc.0.59%$12.697.01%
AMEAMETEK, Inc.0.58%$1.2019.00%
KLACKLA Corporation0.57%$7.2622.67%
SXIStandex International Corporation0.57%$1.2729.15%
RDVTRed Violet, Inc.0.56%$0.2937.32%
0IRE.LFortive Corporation0.55%$0.3016.72%
AIMCAltra Industrial Motion Corp.0.55%$0.3417.56%
BWXTBWX Technologies, Inc.0.55%$1.0029.87%