Definitive Analysis
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Analysis Mode

Ticker

Industry

Sector

Far Eastern International Bank Ltd. (2845.TW)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$35.16 - $172.16$74.84
Multi-Stage$21.73 - $23.76$22.73
Blended Fair Value$48.78
Current Price$12.11
Upside302.81%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS6.96%11.69%0.470.380.350.260.360.340.320.300.280.26
YoY Growth--23.75%10.13%34.42%-28.43%6.76%5.28%6.93%7.70%5.99%67.90%
Dividend Yield--3.77%2.98%3.51%2.47%4.01%4.10%3.59%3.94%3.84%3.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)3,777.88
(-) Cash Dividends Paid (M)2,059.16
(=) Cash Retained (M)1,718.72
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)755.58472.23283.34
Cash Retained (M)1,718.721,718.721,718.72
(-) Cash Required (M)-755.58-472.23-283.34
(=) Excess Retained (M)963.141,246.481,435.38
(/) Shares Outstanding (M)4,341.994,341.994,341.99
(=) Excess Retained per Share0.220.290.33
LTM Dividend per Share0.470.470.47
(+) Excess Retained per Share0.220.290.33
(=) Adjusted Dividend0.700.760.80
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate4.96%5.96%6.96%
Fair Value$35.16$74.84$172.16
Upside / Downside190.33%517.96%1,321.65%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)3,777.884,002.914,241.354,493.994,761.675,045.315,196.67
Payout Ratio54.51%61.60%68.70%75.80%82.90%90.00%92.50%
Projected Dividends (M)2,059.162,465.982,913.953,406.543,947.484,540.784,806.92

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate4.96%5.96%6.96%
Year 1 PV (M)2,282.162,303.912,325.65
Year 2 PV (M)2,495.732,543.522,591.75
Year 3 PV (M)2,700.152,778.072,857.47
Year 4 PV (M)2,895.693,007.633,122.79
Year 5 PV (M)3,082.623,232.303,387.73
PV of Terminal Value (M)80,884.5484,811.9188,890.37
Equity Value (M)94,340.9098,677.33103,175.77
Shares Outstanding (M)4,341.994,341.994,341.99
Fair Value$21.73$22.73$23.76
Upside / Downside79.42%87.67%96.22%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%