DDM Analysis: TBC

Valuation Snapshot

Stable Growth	$17.81 - $24.87	$21.34
Multi-Stage	$51.06 - $56.38	$53.67
Blended Fair Value	$37.50
Current Price	$24.97
Upside	50.19%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-11.23%	-1.50%	1.14	1.13	1.37	2.10	2.08	2.07	1.87	1.68	1.64	1.42
YoY Growth	-	-	0.88%	-17.48%	-34.57%	0.75%	0.46%	11.02%	11.40%	2.04%	15.66%	6.78%
Dividend Yield	-	-	4.58%	4.57%	5.51%	8.24%	7.74%	8.13%	7.33%	6.74%	6.60%	5.71%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	22,173.00
(-) Cash Dividends Paid (M)	12,339.00
(=) Cash Retained (M)	9,834.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,434.60	2,771.63	1,662.98
Cash Retained (M)	9,834.00	9,834.00	9,834.00
(-) Cash Required (M)	-4,434.60	-2,771.63	-1,662.98
(=) Excess Retained (M)	5,399.40	7,062.38	8,171.03
(/) Shares Outstanding (M)	7,179.98	7,179.98	7,179.98
(=) Excess Retained per Share	0.75	0.98	1.14
LTM Dividend per Share	1.72	1.72	1.72
(+) Excess Retained per Share	0.75	0.98	1.14
(=) Adjusted Dividend	2.47	2.70	2.86
WACC / Discount Rate	6.56%	6.56%	6.56%
Growth Rate	-6.42%	-5.42%	-4.42%
Fair Value	$17.81	$21.34	$24.87
Upside / Downside	-28.66%	-14.55%	-0.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	22,173.00	20,972.18	19,836.40	18,762.13	17,746.03	16,784.96	17,288.51
Payout Ratio	55.65%	62.52%	69.39%	76.26%	83.13%	90.00%	92.50%
Projected Dividends (M)	12,339.00	13,111.60	13,764.33	14,307.90	14,752.23	15,106.47	15,991.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.56%	6.56%	6.56%
Growth Rate	-6.42%	-5.42%	-4.42%
Year 1 PV (M)	12,174.03	12,304.11	12,434.20
Year 2 PV (M)	11,866.21	12,121.16	12,378.82
Year 3 PV (M)	11,452.80	11,823.87	12,202.88
Year 4 PV (M)	10,964.07	11,440.26	11,931.80
Year 5 PV (M)	10,424.50	10,993.49	11,587.06
PV of Terminal Value (M)	309,746.01	326,652.51	344,289.31
Equity Value (M)	366,627.61	385,335.41	404,824.06
Shares Outstanding (M)	7,179.98	7,179.98	7,179.98
Fair Value	$51.06	$53.67	$56.38
Upside / Downside	104.50%	114.93%	125.80%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 68 of 151 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0316.HK	Orient Overseas (International) Limited	2.19%	$2.79	48.77%
3109.T	Shikibo Ltd.	2.19%	$22.89	30.55%
3679.T	ZIGExN Co., Ltd.	2.19%	$10.55	26.56%
4516.T	Nippon Shinyaku Co., Ltd.	2.19%	$123.87	26.14%
4617.T	Chugoku Marine Paints, Ltd.	2.19%	$96.72	42.42%
600051.SS	Ningbo United Group Co.,Ltd.	2.19%	$0.17	55.08%
603799.SS	Zhejiang Huayou Cobalt Co., Ltd	2.19%	$1.49	48.01%
7233.KL	Dufu Technology Corp. Berhad	2.19%	$0.04	95.65%
9064.T	Yamato Holdings Co., Ltd.	2.19%	$48.33	36.15%
9948.T	ARCS Company Limited	2.19%	$74.01	33.92%
000049.SZ	Shenzhen Desay Battery Technology Co., Ltd.	2.18%	$0.59	54.00%
000153.SZ	Anhui Fengyuan Pharmaceutical Co., Ltd.	2.18%	$0.14	55.80%
002237.SZ	Shandong Humon Smelting Co., Ltd.	2.18%	$0.29	61.47%
002626.SZ	Xiamen Kingdomway Group Company	2.18%	$0.43	54.26%
2468.TW	Fortune Information Systems Corp	2.18%	$0.90	78.36%
300815.SZ	EIT Environmental Development Group Co.,Ltd	2.18%	$0.50	38.67%
300910.SZ	Xinxiang Richful Lube Additive Co., Ltd	2.18%	$1.23	45.00%
4908.TWO	APAC Opto Electronics Inc.	2.18%	$1.74	72.09%
601369.SS	Xi'an Shaangu Power Co., Ltd.	2.18%	$0.22	37.55%
067160.KQ	Soop Co., Ltd.	2.17%	$1,492.25	15.52%
3898.HK	Zhuzhou CRRC Times Electric Co., Ltd.	2.17%	$0.83	29.19%
4507.T	Shionogi & Co., Ltd.	2.17%	$61.65	30.72%
603383.SS	Fujian Apex Software Co.,LTD	2.17%	$0.78	83.82%
603568.SS	Zhejiang Weiming Environment Protection Co., Ltd.	2.17%	$0.55	34.14%
7181.T	Japan Post Insurance Co., Ltd.	2.17%	$102.13	24.56%
053800.KQ	AhnLab, Inc.	2.16%	$1,304.40	28.50%
0QI9.L	Creades AB	2.16%	$1.59	16.64%
601233.SS	Tongkun Group Co., Ltd.	2.16%	$0.37	50.52%
605056.SS	Xianheng International Science&Technology Co., Ltd.	2.16%	$0.36	57.45%
MGIC	Magic Software Enterprises Ltd.	2.16%	$0.56	69.02%
002311.SZ	Guangdong Haid Group Co., Limited	2.15%	$1.19	39.51%
3727.T	Aplix Corporation	2.15%	$3.44	54.78%
603586.SS	Shandong Gold Phoenix Co.,Ltd	2.15%	$0.41	51.17%
6268.T	Nabtesco Corporation	2.15%	$80.74	60.45%
ATRLJ-B.ST	Atrium Ljungberg AB (publ)	2.15%	$0.71	41.67%
BPAN4.SA	Banco Pan S.A.	2.15%	$0.24	41.77%
NCM.AX	Newcrest Mining Limited	2.15%	$0.50	38.39%
PARAUCO.SN	Parque Arauco S.A.	2.15%	$62.73	42.33%
SHANG.BK	Shangri-La Hotel Public Company Limited	2.15%	$1.00	56.93%
VZUG.SW	V-ZUG Holding AG	2.15%	$0.91	19.03%
WTIF.SG	WisdomTree Japan Equity UCITS ETF	2.15%	$0.98	91.42%
002258.SZ	Lier Chemical Co.,LTD.	2.14%	$0.28	48.19%
002605.SZ	Shanghai Yaoji Technology Co., Ltd.	2.14%	$0.50	42.55%
0GZV.IL	Getinge AB (publ)	2.14%	$4.67	61.88%
0PMJ.L	Siemens Healthineers AG	2.14%	$0.95	49.72%
300482.SZ	Guangzhou Wondfo Biotech Co.,Ltd	2.14%	$0.42	74.45%
5288.KL	Sime Darby Property Berhad	2.14%	$0.03	42.63%
603218.SS	Riyue Heavy Industry Co., Ltd.	2.14%	$0.28	52.42%
BXB.AX	Brambles Limited	2.14%	$0.49	40.03%
POBS.BO	PlatinumOne Business Services	2.14%	$3.00	15.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

AT&T Inc. 5.625% Global Notes d (TBC)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener