DDM Analysis: TWPC.BK

Valuation Snapshot

Stable Growth	$1.45 - $2.19	$1.80
Multi-Stage	$3.59 - $3.96	$3.77
Blended Fair Value	$2.79
Current Price	$2.54
Upside	9.73%
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	-22.31%	-6.51%	0.09	0.22	0.22	0.13	0.13	0.32	0.32	0.21	0.36	0.00
YoY Growth	-	-	-57.84%	-0.01%	61.08%	0.08%	-58.34%	0.40%	52.43%	-41.66%	4,091,037.75%	-100.00%
Dividend Yield	-	-	3.82%	5.96%	4.44%	1.97%	2.75%	11.47%	3.88%	1.68%	3.07%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	152.32
(-) Cash Dividends Paid (M)	50.13
(=) Cash Retained (M)	102.20

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	30.46	19.04	11.42
Cash Retained (M)	102.20	102.20	102.20
(-) Cash Required (M)	-30.46	-19.04	-11.42
(=) Excess Retained (M)	71.73	83.16	90.77
(/) Shares Outstanding (M)	880.42	880.42	880.42
(=) Excess Retained per Share	0.08	0.09	0.10
LTM Dividend per Share	0.06	0.06	0.06
(+) Excess Retained per Share	0.08	0.09	0.10
(=) Adjusted Dividend	0.14	0.15	0.16
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-2.93%	-1.93%	-0.93%
Fair Value	$1.45	$1.80	$2.19
Upside / Downside	-42.77%	-29.09%	-13.81%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	152.32	149.38	146.49	143.66	140.89	138.16	142.31
Payout Ratio	32.91%	44.33%	55.74%	67.16%	78.58%	90.00%	92.50%
Projected Dividends (M)	50.13	66.22	81.66	96.49	110.71	124.35	131.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	-2.93%	-1.93%	-0.93%
Year 1 PV (M)	61.65	62.29	62.92
Year 2 PV (M)	70.79	72.26	73.74
Year 3 PV (M)	77.88	80.31	82.79
Year 4 PV (M)	83.19	86.68	90.27
Year 5 PV (M)	87.00	91.57	96.34
PV of Terminal Value (M)	2,782.56	2,928.87	3,081.28
Equity Value (M)	3,163.07	3,321.97	3,487.33
Shares Outstanding (M)	880.42	880.42	880.42
Fair Value	$3.59	$3.77	$3.96
Upside / Downside	41.44%	48.55%	55.94%

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

Thai Wah Public Company Limited (TWPC.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener