DDM Analysis: 3706.TW

Valuation Snapshot

Stable Growth	$85.65 - $185.74	$122.55
Multi-Stage	$62.29 - $68.03	$65.11
Blended Fair Value	$93.83
Current Price	$87.70
Upside	6.99%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.68%	13.52%	1.19	1.18	1.80	0.90	0.81	1.04	0.78	1.50	0.91	0.40
YoY Growth	-	-	1.17%	-34.78%	100.26%	11.68%	-22.64%	33.24%	-47.86%	64.23%	130.99%	18.13%
Dividend Yield	-	-	2.38%	2.53%	7.26%	3.35%	3.07%	4.73%	3.50%	7.21%	4.41%	2.62%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,902.77
(-) Cash Dividends Paid (M)	1,238.84
(=) Cash Retained (M)	4,663.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,180.55	737.85	442.71
Cash Retained (M)	4,663.93	4,663.93	4,663.93
(-) Cash Required (M)	-1,180.55	-737.85	-442.71
(=) Excess Retained (M)	3,483.38	3,926.08	4,221.22
(/) Shares Outstanding (M)	1,328.30	1,328.30	1,328.30
(=) Excess Retained per Share	2.62	2.96	3.18
LTM Dividend per Share	0.93	0.93	0.93
(+) Excess Retained per Share	2.62	2.96	3.18
(=) Adjusted Dividend	3.56	3.89	4.11
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$85.65	$122.55	$185.74
Upside / Downside	-2.34%	39.74%	111.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,902.77	6,286.45	6,695.07	7,130.25	7,593.71	8,087.31	8,329.93
Payout Ratio	20.99%	34.79%	48.59%	62.39%	76.20%	90.00%	92.50%
Projected Dividends (M)	1,238.84	2,187.05	3,253.30	4,448.92	5,786.22	7,278.58	7,705.18

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.88%	9.88%	9.88%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,971.73	1,990.42	2,009.11
Year 2 PV (M)	2,644.23	2,694.60	2,745.44
Year 3 PV (M)	3,260.00	3,353.58	3,448.94
Year 4 PV (M)	3,822.48	3,969.49	4,120.69
Year 5 PV (M)	4,334.96	4,544.34	4,761.73
PV of Terminal Value (M)	66,709.62	69,931.71	73,277.13
Equity Value (M)	82,743.01	86,484.13	90,363.03
Shares Outstanding (M)	1,328.30	1,328.30	1,328.30
Fair Value	$62.29	$65.11	$68.03
Upside / Downside	-28.97%	-25.76%	-22.43%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

MiTAC Holdings Corporation (3706.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener