DDM Analysis: GFPT-R.BK

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
Upside	250.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-9.73%	-8.13%	0.15	0.20	0.10	0.20	0.20	0.25	0.30	0.30	0.25	0.40
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

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	475.79	297.37	178.42
Cash Retained (M)	2,128.25	2,128.25	2,128.25
(-) Cash Required (M)	-475.79	-297.37	-178.42
(=) Excess Retained (M)	1,652.46	1,830.88	1,949.83
(/) Shares Outstanding (M)	1,254.96	1,254.96	1,254.96
(=) Excess Retained per Share	1.32	1.46	1.55
LTM Dividend per Share	0.20	0.20	0.20
(+) Excess Retained per Share	1.32	1.46	1.55
(=) Adjusted Dividend	1.52	1.66	1.75
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-1.20%	-0.20%	0.80%
Fair Value	$19.96	$25.44	$32.10
Upside / Downside	100.62%	155.71%	222.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,378.97	2,374.29	2,369.63	2,364.97	2,360.32	2,355.68	2,426.35
Payout Ratio	10.54%	26.43%	42.32%	58.22%	74.11%	90.00%	92.50%
Projected Dividends (M)	250.72	627.55	1,002.91	1,376.78	1,749.18	2,120.11	2,244.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-1.20%	-0.20%	0.80%
Year 1 PV (M)	584.39	590.31	596.22
Year 2 PV (M)	869.69	887.39	905.26
Year 3 PV (M)	1,111.79	1,145.89	1,180.68
Year 4 PV (M)	1,315.37	1,369.43	1,425.15
Year 5 PV (M)	1,484.65	1,561.32	1,641.12
PV of Terminal Value (M)	47,484.92	49,937.06	52,489.47
Equity Value (M)	52,850.82	55,491.40	58,237.91
Shares Outstanding (M)	1,254.96	1,254.96	1,254.96
Fair Value	$42.11	$44.22	$46.41
Upside / Downside	323.25%	344.40%	366.39%

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

Ticker

Industry

Sector

GFPT Public Company Limited (GFPT-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener