Definitive Analysis
| Stable Growth | $22.45 - $84.61 | $66.16 |
| Multi-Stage | $10.94 - $11.94 | $11.43 |
| Blended Fair Value | $38.80 | |
| Current Price | $1.66 | |
| Upside | 2,237.13% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 17.82% | 0.00% | 0.17 | 0.19 | 0.16 | 0.04 | 0.02 | 0.08 | 0.02 | 0.00 | 0.00 | 0.00 |
| YoY Growth | - | - | -10.22% | 18.56% | 300.00% | 100.00% | -73.33% | 275.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Dividend Yield | - | - | 10.26% | 10.60% | 7.69% | 3.05% | 1.05% | 4.05% | 0.59% | 0.00% | 0.00% | 0.00% |
| Net Income To Common (M) | 425.44 |
| (-) Cash Dividends Paid (M) | 349.69 |
| (=) Cash Retained (M) | 75.75 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 85.09 | 53.18 | 31.91 |
| Cash Retained (M) | 75.75 | 75.75 | 75.75 |
| (-) Cash Required (M) | -85.09 | -53.18 | -31.91 |
| (=) Excess Retained (M) | -9.34 | 22.57 | 43.84 |
| (/) Shares Outstanding (M) | 1,000.00 | 1,000.00 | 1,000.00 |
| (=) Excess Retained per Share | -0.01 | 0.02 | 0.04 |
| LTM Dividend per Share | 0.35 | 0.35 | 0.35 |
| (+) Excess Retained per Share | -0.01 | 0.02 | 0.04 |
| (=) Adjusted Dividend | 0.34 | 0.37 | 0.39 |
| WACC / Discount Rate | 7.10% | 7.10% | 7.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $22.45 | $66.16 | $84.61 |
| Upside / Downside | 1,252.58% | 3,885.61% | 4,996.99% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 425.44 | 453.10 | 482.55 | 513.91 | 547.32 | 582.89 | 600.38 |
| Payout Ratio | 82.20% | 83.76% | 85.32% | 86.88% | 88.44% | 90.00% | 92.50% |
| Projected Dividends (M) | 349.69 | 379.50 | 411.70 | 446.48 | 484.04 | 524.60 | 555.35 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 7.10% | 7.10% | 7.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 351.01 | 354.34 | 357.67 |
| Year 2 PV (M) | 352.22 | 358.93 | 365.70 |
| Year 3 PV (M) | 353.31 | 363.45 | 373.78 |
| Year 4 PV (M) | 354.28 | 367.91 | 381.92 |
| Year 5 PV (M) | 355.15 | 372.31 | 390.12 |
| PV of Terminal Value (M) | 9,171.67 | 9,614.66 | 10,074.61 |
| Equity Value (M) | 10,937.64 | 11,431.59 | 11,943.80 |
| Shares Outstanding (M) | 1,000.00 | 1,000.00 | 1,000.00 |
| Fair Value | $10.94 | $11.43 | $11.94 |
| Upside / Downside | 558.89% | 588.65% | 619.51% |
| Ticker ⇵ | Company ⇵ | Dividend Yield % ▼ | Dividend Per Share ⇵ | Payout Ratio % ⇵ |
|---|---|---|---|---|
| ATCOL | Atlas Corp. | 3.53% | $0.89 | 30.47% |
| AWC-R.BK | Asset World Corp Public Company Limited | 3.53% | $0.07 | 37.62% |
| CCRO3.SA | CCR S.A. | 3.53% | $0.48 | 66.57% |
| HMU.DE | HMS Bergbau AG | 3.53% | $1.69 | 29.89% |
| RAUTE.HE | Raute Oyj | 3.53% | $0.52 | 26.97% |
| RWE.DE | RWE AG | 3.53% | $1.66 | 46.76% |
| SNL.AX | Supply Network Limited | 3.53% | $1.13 | 67.28% |
| 0NHS.L | Nutrien Ltd. | 3.52% | $2.18 | 58.76% |
| CELL.MI | Cellularline S.p.A. | 3.52% | $0.09 | 34.70% |
| INFREA.ST | Infrea AB | 3.52% | $0.50 | 67.57% |
| ISSP.JK | PT Steel Pipe Industry of Indonesia Tbk | 3.52% | $15.00 | 19.85% |
| MGA | Magna International Inc. | 3.52% | $1.92 | 52.47% |
| PARP.PA | Groupe Partouche S.A. | 3.52% | $0.64 | 38.61% |
| PKI.TO | Parkland Corporation | 3.52% | $1.40 | 73.81% |
| SMU.SN | SMU S.A. | 3.52% | $5.49 | 46.99% |
| 161390.KS | Hankook Tire & Technology Co., Ltd. | 3.51% | $2,000.00 | 25.86% |
| 300360.SZ | Hangzhou Sunrise Technology Co., Ltd. | 3.51% | $0.61 | 52.03% |
| 5106.KL | Axis Real Estate Investment Trust | 3.51% | $0.07 | 56.99% |
| 601128.SS | Jiangsu Changshu Rural Commercial Bank Co., Ltd. | 3.51% | $0.25 | 19.56% |
| INTP.JK | PT Indocement Tunggal Prakarsa Tbk | 3.51% | $259.81 | 43.04% |
| RATO-A.ST | Ratos AB (publ) | 3.51% | $1.35 | 12.15% |
| 002887.SZ | Tianjin LVYIN Landscape and Ecology Construction Co., Ltd | 3.50% | $0.33 | 84.50% |
| 603062.SS | MEGA P&C Advanced Materials (Shanghai) Company Limited | 3.50% | $1.66 | 74.27% |
| CMCL | Caledonia Mining Corporation Plc | 3.50% | $0.92 | 35.87% |
| DLO | DLocal Limited | 3.50% | $0.49 | 87.74% |
| LAZ | Lazard Ltd | 3.50% | $1.74 | 67.48% |
| TWL.MI | TraWell Co S.p.A. | 3.50% | $0.21 | 28.69% |
| WJP.SI | VICOM Ltd | 3.50% | $0.06 | 66.95% |
| 005610.KS | SPC Samlip Co., Ltd. | 3.49% | $1,803.39 | 45.19% |
| 0RFL.L | VAT Group AG | 3.49% | $12.50 | 88.50% |
| 2030.HK | Cabbeen Fashion Limited | 3.49% | $0.05 | 63.92% |
| 5206.TWO | Kunyue Development Co., Ltd. | 3.49% | $1.18 | 21.91% |
| 5246.KL | Westports Holdings Berhad | 3.49% | $0.20 | 71.36% |
| 5989.T | H-One Co.,Ltd. | 3.49% | $49.44 | 14.49% |
| ACO-X.TO | ATCO Ltd. | 3.49% | $1.98 | 50.80% |
| CNI | Canadian National Railway Company | 3.49% | $3.50 | 50.64% |
| PEAB3.SA | Companhia de Participações Aliança da Bahia | 3.49% | $1.36 | 78.68% |
| 026960.KS | Dong Suh Companies Inc. | 3.48% | $905.33 | 62.72% |
| 055550.KS | Shinhan Financial Group Co., Ltd. | 3.48% | $2,668.74 | 26.55% |
| 0QK5.L | INFICON Holding AG | 3.48% | $3.44 | 43.54% |
| 6722.TWO | Whetron Electronics Co.,Ltd. | 3.48% | $1.99 | 24.71% |
| HOLM-A.ST | Holmen AB (publ) | 3.48% | $12.23 | 66.11% |
| 002206.SZ | Zhejiang Hailide New Material Co.,Ltd | 3.47% | $0.20 | 43.30% |
| 3004.SR | Northern Region Cement Company | 3.47% | $0.25 | 79.89% |
| 4129.TWO | United Orthopedic Corporation | 3.47% | $3.80 | 69.70% |
| 600133.SS | Wuhan East Lake High Technology Group Co., Ltd. | 3.47% | $0.32 | 87.27% |
| 601995.SS | China International Capital Corporation Limited | 3.47% | $1.21 | 62.35% |
| 6471.T | NSK Ltd. | 3.47% | $33.82 | 92.34% |
| CSED3.SA | Cruzeiro do Sul Educacional S.A. | 3.47% | $0.21 | 30.49% |
| GPRA.JK | PT Perdana Gapuraprima Tbk | 3.47% | $5.00 | 18.12% |