Definitive Analysis
| Stable Growth | $227.55 - $603.64 | $347.95 |
| Multi-Stage | $156.24 - $170.67 | $163.32 |
| Blended Fair Value | $255.64 | |
| Current Price | $25.84 | |
| Upside | 889.31% | |
| Decision | Buy | |
| Metric | 5Y CAGR | 10Y CAGR | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| DPS | 9.28% | 47.42% | 2.54 | 2.25 | 2.28 | 1.99 | 1.88 | 1.63 | 1.49 | 1.35 | 0.93 | 0.27 |
| YoY Growth | - | - | 12.89% | -1.03% | 14.17% | 5.85% | 15.40% | 9.83% | 9.94% | 45.47% | 242.38% | 417.24% |
| Dividend Yield | - | - | 9.84% | 8.88% | 8.77% | 7.80% | 7.30% | 6.94% | 5.85% | 6.00% | 4.11% | 1.47% |
| Net Income To Common (M) | 688.43 |
| (-) Cash Dividends Paid (M) | 185.38 |
| (=) Cash Retained (M) | 503.05 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| Required Retention Ratio | 20.0% | 12.5% | 7.5% |
| (=) Cash Required (M) | 137.69 | 86.05 | 51.63 |
| Cash Retained (M) | 503.05 | 503.05 | 503.05 |
| (-) Cash Required (M) | -137.69 | -86.05 | -51.63 |
| (=) Excess Retained (M) | 365.36 | 416.99 | 451.41 |
| (/) Shares Outstanding (M) | 70.97 | 70.97 | 70.97 |
| (=) Excess Retained per Share | 5.15 | 5.88 | 6.36 |
| LTM Dividend per Share | 2.61 | 2.61 | 2.61 |
| (+) Excess Retained per Share | 5.15 | 5.88 | 6.36 |
| (=) Adjusted Dividend | 7.76 | 8.49 | 8.97 |
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Fair Value | $227.55 | $347.95 | $603.64 |
| Upside / Downside | 780.63% | 1,246.57% | 2,236.06% |
| Metric | TTM | Dec-27 | Dec-28 | Dec-29 | Dec-30 | Dec-31 | Terminal |
|---|---|---|---|---|---|---|---|
| Net Income (M) | 688.43 | 733.18 | 780.84 | 831.59 | 885.64 | 943.21 | 971.51 |
| Payout Ratio | 26.93% | 39.54% | 52.16% | 64.77% | 77.39% | 90.00% | 92.50% |
| Projected Dividends (M) | 185.38 | 289.92 | 407.26 | 538.63 | 685.36 | 848.89 | 898.64 |
| Metric | LOW | BASE | HIGH |
|---|---|---|---|
| WACC / Discount Rate | 9.10% | 9.10% | 9.10% |
| Growth Rate | 5.50% | 6.50% | 7.50% |
| Year 1 PV (M) | 263.25 | 265.74 | 268.24 |
| Year 2 PV (M) | 335.77 | 342.17 | 348.62 |
| Year 3 PV (M) | 403.23 | 414.80 | 426.60 |
| Year 4 PV (M) | 465.87 | 483.78 | 502.21 |
| Year 5 PV (M) | 523.94 | 549.25 | 575.52 |
| PV of Terminal Value (M) | 9,095.58 | 9,534.90 | 9,991.03 |
| Equity Value (M) | 11,087.63 | 11,590.64 | 12,112.22 |
| Shares Outstanding (M) | 70.97 | 70.97 | 70.97 |
| Fair Value | $156.24 | $163.32 | $170.67 |
| Upside / Downside | 504.63% | 532.06% | 560.50% |
| 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% |