Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Analysis Mode

Ticker

Industry

Sector

GFPT Public Company Limited (GFPT-R.BK)

Company Dividend Discount ModelIndustry: Packaged FoodsSector: Consumer Defensive

Valuation Snapshot

Stable Growth$19.96 - $32.10$25.44
Multi-Stage$42.11 - $46.41$44.22
Blended Fair Value$34.83
Current Price$9.95
Upside250.06%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-9.73%-8.13%0.150.200.100.200.200.250.300.300.250.40
YoY Growth---25.07%99.98%-50.00%0.00%-20.00%-16.66%0.01%20.01%-37.52%14.29%
Dividend Yield--1.75%1.61%0.88%1.55%1.65%2.87%2.10%2.29%1.36%3.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,378.97
(-) Cash Dividends Paid (M)250.72
(=) Cash Retained (M)2,128.25
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)475.79297.37178.42
Cash Retained (M)2,128.252,128.252,128.25
(-) Cash Required (M)-475.79-297.37-178.42
(=) Excess Retained (M)1,652.461,830.881,949.83
(/) Shares Outstanding (M)1,254.961,254.961,254.96
(=) Excess Retained per Share1.321.461.55
LTM Dividend per Share0.200.200.20
(+) Excess Retained per Share1.321.461.55
(=) Adjusted Dividend1.521.661.75
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate-1.20%-0.20%0.80%
Fair Value$19.96$25.44$32.10
Upside / Downside100.62%155.71%222.62%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,378.972,374.292,369.632,364.972,360.322,355.682,426.35
Payout Ratio10.54%26.43%42.32%58.22%74.11%90.00%92.50%
Projected Dividends (M)250.72627.551,002.911,376.781,749.182,120.112,244.38

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.31%6.31%6.31%
Growth Rate-1.20%-0.20%0.80%
Year 1 PV (M)584.39590.31596.22
Year 2 PV (M)869.69887.39905.26
Year 3 PV (M)1,111.791,145.891,180.68
Year 4 PV (M)1,315.371,369.431,425.15
Year 5 PV (M)1,484.651,561.321,641.12
PV of Terminal Value (M)47,484.9249,937.0652,489.47
Equity Value (M)52,850.8255,491.4058,237.91
Shares Outstanding (M)1,254.961,254.961,254.96
Fair Value$42.11$44.22$46.41
Upside / Downside323.25%344.40%366.39%

High-Yield Dividend Screener

« Prev Page 6 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
FFord Motor Company5.53%$0.7463.45%
LCNBLCNB Corp.5.48%$0.8953.03%
PPBIPacific Premier Bancorp, Inc.5.48%$1.3492.42%
VGRVector Group Ltd.5.48%$0.8263.35%
DLXDeluxe Corporation5.43%$1.2166.43%
BAFNBayFirst Financial Corp.5.41%$0.4321.50%
IPGThe Interpublic Group of Companies, Inc.5.41%$1.3388.72%
PEBOPeoples Bancorp Inc.5.39%$1.6256.40%
OKEONEOK, Inc.5.38%$4.0075.29%
BUSEFirst Busey Corporation5.37%$1.2875.92%
OASOasis Petroleum Inc.5.37%$5.8765.40%
EIXEdison International5.36%$3.2639.45%
0R1X.LGeneral Mills, Inc.5.35%$2.4545.62%
FIBKFirst Interstate BancSystem, Inc.5.35%$1.8979.54%
FNCBFNCB Bancorp, Inc.5.33%$0.3651.41%
DHILDiamond Hill Investment Group, Inc.5.31%$9.0552.46%
SLRCSLR Investment Corp.5.31%$0.8249.67%
EPSNEpsilon Energy Ltd.5.30%$0.2491.92%
UVVUniversal Corporation5.28%$2.7862.64%
FLICThe First of Long Island Corporation5.27%$0.6386.64%
AUBAtlantic Union Bankshares Corporation5.22%$1.8576.04%
SAFESafehold Inc.5.20%$0.7145.17%
GAB-PGThe Gabelli Equity Trust Inc. PFD-G5.19%$1.0881.70%
HPQHP Inc.5.19%$1.1543.02%
SOISolaris Oilfield Infrastructure, Inc.5.18%$0.7025.64%
MBINOMerchants Bancorp5.17%$1.2924.09%
0JXQ.LMain Street Capital Corporation5.13%$3.1752.63%
EMNEastman Chemical Company5.12%$3.2954.36%
EMBCEmbecta Corp.5.10%$0.5936.96%
AMAntero Midstream Corporation5.09%$0.9193.18%
CZNCCitizens & Northern Corporation5.09%$1.0257.64%
FMNBFarmers National Banc Corp.5.09%$0.6846.83%
0J66.LHost Hotels & Resorts, Inc.5.08%$0.9084.69%
GLPIGaming and Leisure Properties, Inc.5.07%$2.2582.42%
PFISPeoples Financial Services Corp.5.07%$2.4446.22%
TBBAT&T Inc. 5.35% GLB NTS 665.07%$1.1436.88%
KFRCKforce Inc.5.02%$1.5768.10%
TTPTortoise Pipeline & Energy Fund, Inc.5.02%$2.3920.11%
STAR-PGiStar Inc.4.94%$1.2434.23%
PFSProvident Financial Services, Inc.4.93%$0.9761.13%
UBFOUnited Security Bancshares4.92%$0.4873.45%
DDTDillards Capital Trust I CAP SECS 7.5%4.90%$1.293.46%
SGUStar Group, L.P.4.89%$0.5836.90%
AGRAvangrid, Inc.4.88%$1.7660.70%
KMBKimberly-Clark Corporation4.88%$4.9583.80%
OCFCOceanFirst Financial Corp.4.86%$0.8761.98%
0I0J.LThe Clorox Company4.85%$4.8976.11%
FNLCThe First Bancorp, Inc.4.83%$1.2845.40%
RILYZB. Riley Financial, Inc. 5.25% Senior Notes due 20284.83%$0.5856.91%
BSETBassett Furniture Industries, Incorporated4.82%$0.8089.43%