DDM Analysis: GARAN.IS

Valuation Snapshot

Stable Growth	$1,419.44 - $5,132.45	$4,499.32
Multi-Stage	$641.86 - $702.72	$671.73
Blended Fair Value	$2,585.52
Current Price	$139.80
Upside	1,749.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	622.00%	41.14%	3.18	2.09	0.31	0.15	0.00	0.00	0.46	0.30	0.14	0.14
YoY Growth	-	-	52.01%	571.32%	109.58%	0.00%	-100.00%	-99.96%	54.34%	120.25%	-0.03%	33.67%
Dividend Yield	-	-	2.71%	2.99%	1.12%	1.22%	0.00%	0.00%	5.65%	2.72%	1.53%	1.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	108,389.71
(-) Cash Dividends Paid (M)	18,963.03
(=) Cash Retained (M)	89,426.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,677.94	13,548.71	8,129.23
Cash Retained (M)	89,426.67	89,426.67	89,426.67
(-) Cash Required (M)	-21,677.94	-13,548.71	-8,129.23
(=) Excess Retained (M)	67,748.73	75,877.96	81,297.44
(/) Shares Outstanding (M)	4,199.95	4,199.95	4,199.95
(=) Excess Retained per Share	16.13	18.07	19.36
LTM Dividend per Share	4.52	4.52	4.52
(+) Excess Retained per Share	16.13	18.07	19.36
(=) Adjusted Dividend	20.65	22.58	23.87
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,419.44	$4,499.32	$5,132.45
Upside / Downside	915.34%	3,118.40%	3,571.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	108,389.71	115,435.04	122,938.32	130,929.31	139,439.71	148,503.29	152,958.39
Payout Ratio	17.50%	32.00%	46.50%	61.00%	75.50%	90.00%	92.50%
Projected Dividends (M)	18,963.03	36,934.81	57,162.80	79,864.38	105,275.65	133,652.96	141,486.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	34,183.37	34,507.39	34,831.40
Year 2 PV (M)	48,963.40	49,896.02	50,837.43
Year 3 PV (M)	63,312.61	65,130.09	66,982.02
Year 4 PV (M)	77,240.32	80,210.76	83,266.07
Year 5 PV (M)	90,755.66	95,139.20	99,690.50
PV of Terminal Value (M)	2,381,329.46	2,496,348.57	2,615,769.72
Equity Value (M)	2,695,784.83	2,821,232.02	2,951,377.14
Shares Outstanding (M)	4,199.95	4,199.95	4,199.95
Fair Value	$641.86	$671.73	$702.72
Upside / Downside	359.13%	380.49%	402.66%

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

Ticker

Industry

Sector

Turkiye Garanti Bankasi A.S. (GARAN.IS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener