DDM Analysis: JBNK.TA

Valuation Snapshot

Stable Growth	$158.94 - $544.28	$510.07
Multi-Stage	$70.41 - $77.05	$73.67
Blended Fair Value	$291.87
Current Price	$24.88
Upside	1,073.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.88%	8.08%	0.55	1.00	0.61	0.21	0.17	0.29	0.29	0.10	0.20	0.24
YoY Growth	-	-	-45.47%	63.81%	185.43%	27.97%	-41.29%	-0.50%	184.51%	-48.55%	-19.30%	-3.39%
Dividend Yield	-	-	3.02%	7.17%	5.62%	1.52%	1.92%	4.13%	3.92%	1.30%	2.47%	3.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	192.90
(-) Cash Dividends Paid (M)	64.80
(=) Cash Retained (M)	128.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38.58	24.11	14.47
Cash Retained (M)	128.10	128.10	128.10
(-) Cash Required (M)	-38.58	-24.11	-14.47
(=) Excess Retained (M)	89.52	103.99	113.63
(/) Shares Outstanding (M)	70.48	70.48	70.48
(=) Excess Retained per Share	1.27	1.48	1.61
LTM Dividend per Share	0.92	0.92	0.92
(+) Excess Retained per Share	1.27	1.48	1.61
(=) Adjusted Dividend	2.19	2.39	2.53
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$158.94	$510.07	$544.28
Upside / Downside	538.84%	1,950.11%	2,087.61%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	192.90	205.44	218.79	233.01	248.16	264.29	272.22
Payout Ratio	33.59%	44.87%	56.16%	67.44%	78.72%	90.00%	92.50%
Projected Dividends (M)	64.80	92.19	122.86	157.14	195.35	237.86	251.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.95%	6.95%	6.95%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	85.39	86.20	87.00
Year 2 PV (M)	105.40	107.41	109.43
Year 3 PV (M)	124.85	128.44	132.09
Year 4 PV (M)	143.76	149.29	154.98
Year 5 PV (M)	162.13	169.96	178.09
PV of Terminal Value (M)	4,341.58	4,551.28	4,769.01
Equity Value (M)	4,963.12	5,192.58	5,430.61
Shares Outstanding (M)	70.48	70.48	70.48
Fair Value	$70.41	$73.67	$77.05
Upside / Downside	183.02%	196.10%	209.68%

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

Mode

Ticker

Industry

Sector

Bank of Jerusalem Ltd. (JBNK.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener