DDM Analysis: TCF.AX

Valuation Snapshot

Stable Growth	$71.31 - $222.28	$208.30
Multi-Stage	$30.72 - $33.56	$32.11
Blended Fair Value	$120.21
Current Price	$6.00
Upside	1,903.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	26.19%	12.68%	0.70	0.42	0.35	0.30	0.09	0.22	0.25	0.26	0.25	0.26
YoY Growth	-	-	65.18%	21.57%	17.43%	237.66%	-59.82%	-13.42%	-1.11%	2.81%	-4.34%	22.45%
Dividend Yield	-	-	11.66%	7.79%	6.69%	5.60%	1.48%	4.05%	4.28%	4.40%	4.04%	4.54%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5.10
(-) Cash Dividends Paid (M)	3.89
(=) Cash Retained (M)	1.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1.02	0.64	0.38
Cash Retained (M)	1.22	1.22	1.22
(-) Cash Required (M)	-1.02	-0.64	-0.38
(=) Excess Retained (M)	0.20	0.58	0.83
(/) Shares Outstanding (M)	4.56	4.56	4.56
(=) Excess Retained per Share	0.04	0.13	0.18
LTM Dividend per Share	0.85	0.85	0.85
(+) Excess Retained per Share	0.04	0.13	0.18
(=) Adjusted Dividend	0.89	0.98	1.03
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$71.31	$208.30	$222.28
Upside / Downside	1,088.52%	3,371.74%	3,604.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5.10	5.43	5.78	6.16	6.56	6.99	7.20
Payout Ratio	76.18%	78.94%	81.71%	84.47%	87.24%	90.00%	92.50%
Projected Dividends (M)	3.89	4.29	4.73	5.20	5.72	6.29	6.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3.98	4.01	4.05
Year 2 PV (M)	4.06	4.14	4.22
Year 3 PV (M)	4.15	4.27	4.39
Year 4 PV (M)	4.23	4.40	4.56
Year 5 PV (M)	4.31	4.52	4.74
PV of Terminal Value (M)	119.43	125.20	131.19
Equity Value (M)	140.16	146.54	153.15
Shares Outstanding (M)	4.56	4.56	4.56
Fair Value	$30.72	$32.11	$33.56
Upside / Downside	411.95%	435.23%	459.37%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 60 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
002244.SZ	Hangzhou Binjiang Real Estate Group Co.,Ltd	2.61%	$0.26	24.72%
023800.KS	INZI Controls Co.,Ltd.	2.61%	$170.34	14.79%
0O2W.L	GFT Technologies SE	2.61%	$0.50	37.28%
4332.SR	Jadwa REIT Al Haramain Fund	2.61%	$0.13	13.56%
603713.SS	Milkyway Chemical Supply Chain Service Co., Ltd.	2.61%	$1.45	40.70%
7743.T	SEED Co.,Ltd.	2.61%	$14.99	32.99%
GBF.DE	Bilfinger SE	2.61%	$2.87	57.97%
SMTO3.SA	São Martinho S.A.	2.61%	$0.39	25.61%
TURSG.IS	Türkiye Sigorta Anonim Sirketi	2.61%	$0.30	17.12%
015230.KS	Daechang Forging Co., Ltd.	2.60%	$159.78	12.73%
300761.SZ	Jiangsu Lihua Animal Husbandry Co., Ltd.	2.60%	$0.54	69.75%
3257.TW	Champion Microelectronic Corporation	2.60%	$1.80	83.24%
000028.SZ	China National Accord Medicines Corporation Ltd.	2.59%	$0.63	66.16%
000423.SZ	Dong-E-E-Jiao Co.,Ltd.	2.59%	$1.27	48.72%
002375.SZ	Zhejiang Yasha Decoration Co.,Ltd	2.59%	$0.10	39.98%
002508.SZ	Hangzhou Robam Appliances Co., Ltd.	2.59%	$0.50	30.91%
035510.KS	SHINSEGAE Information & Communication Co., Ltd.	2.59%	$430.09	12.26%
4732.T	USS Co., Ltd.	2.59%	$44.46	52.49%
600623.SS	Shanghai Huayi Group Corporation Limited	2.59%	$0.20	60.15%
603367.SS	Cisen Pharmaceutical Co., Ltd.	2.59%	$0.45	41.25%
6794.T	Foster Electric Company, Limited	2.59%	$70.19	37.70%
ORNAV.HE	Orion Oyj	2.59%	$1.63	73.31%
0027.HK	Galaxy Entertainment Group Limited	2.58%	$1.00	24.37%
0MKP.L	Strabag SE	2.58%	$2.08	29.10%
1586.HK	China Leon Inspection Holding Limited	2.58%	$0.06	21.58%
3612.T	World Co., Ltd.	2.58%	$79.81	24.01%
5334.T	Niterra Co., Ltd.	2.58%	$178.09	36.87%
601137.SS	Ningbo Boway Alloy Material Company Limited	2.58%	$0.55	43.16%
688355.SS	Suzhou Mingzhi Technology Co., Ltd.	2.58%	$0.46	98.88%
ASAI.L	ASA International Group PLC	2.58%	$5.05	31.55%
DEK.WA	Dekpol S.A.	2.58%	$2.39	17.66%
PNGO.JK	PT PINAGO UTAMA Tbk	2.58%	$80.26	21.28%
600999.SS	China Merchants Securities Co., Ltd.	2.57%	$0.43	30.69%
605338.SS	Zhongyin Babi Food Co., Ltd.	2.57%	$0.80	67.91%
ARB.AX	ARB Corporation Limited	2.57%	$0.82	34.10%
ERWPF.BK	Erawan Hotel Growth Property Fund	2.57%	$0.23	22.08%
HLUN-A.CO	H. Lundbeck A/S	2.57%	$0.95	24.76%
KVT.WA	Krynica Vitamin S.A.	2.57%	$0.27	25.50%
UNIQ.BK	Unique Engineering and Construction Public Company Limited	2.57%	$0.07	7.66%
004710.KS	Hansol Technics Co., Ltd.	2.56%	$150.48	26.54%
1714.TW	Ho Tung Chemical Corp.	2.56%	$0.21	47.53%
300880.SZ	Ningbo Jianan Electronics Co.,Ltd	2.56%	$0.45	98.75%
383220.KS	F&F Co., Ltd	2.56%	$1,700.27	19.00%
603227.SS	Xinjiang Xuefeng Sci-Tech(Group)Co.,Ltd	2.56%	$0.21	49.65%
605507.SS	Guobang Pharma Ltd.	2.56%	$0.63	40.20%
9319.T	Chuo Warehouse Co.,Ltd.	2.56%	$36.64	36.47%
ANA.MC	Acciona, S.A.	2.56%	$4.88	31.97%
GGAL.BA	Grupo Financiero Galicia S.A.	2.56%	$213.91	37.51%
HOFI.ST	Hoist Finance AB (publ)	2.56%	$2.93	25.50%
P52.SI	Pan-United Corporation Ltd	2.56%	$0.03	48.81%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

360 Capital Mortgage REIT (TCF.AX)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener