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 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

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