DDM Analysis: 3450.TW

Valuation Snapshot

Stable Growth	$39.99 - $57.83	$48.67
Multi-Stage	$55.83 - $61.31	$58.52
Blended Fair Value	$53.59
Current Price	$272.00
Upside	-80.30%
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	0.00%	0.00%	0.00	0.50	1.80	1.40	1.00	3.00	2.73	4.92	4.10	2.37
YoY Growth	-	-	-100.00%	-72.22%	28.57%	40.00%	-66.67%	10.00%	-44.62%	20.00%	73.33%	0.00%
Dividend Yield	-	-	0.00%	0.67%	4.48%	2.83%	1.51%	4.92%	4.04%	4.83%	3.58%	2.08%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	798.59
(-) Cash Dividends Paid (M)	72.84
(=) Cash Retained (M)	725.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	159.72	99.82	59.89
Cash Retained (M)	725.75	725.75	725.75
(-) Cash Required (M)	-159.72	-99.82	-59.89
(=) Excess Retained (M)	566.03	625.93	665.86
(/) Shares Outstanding (M)	145.79	145.79	145.79
(=) Excess Retained per Share	3.88	4.29	4.57
LTM Dividend per Share	0.50	0.50	0.50
(+) Excess Retained per Share	3.88	4.29	4.57
(=) Adjusted Dividend	4.38	4.79	5.07
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	-0.93%	0.07%	1.07%
Fair Value	$39.99	$48.67	$57.83
Upside / Downside	-85.30%	-82.11%	-78.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	798.59	799.13	799.67	800.21	800.76	801.30	825.34
Payout Ratio	9.12%	25.30%	41.47%	57.65%	73.82%	90.00%	92.50%
Projected Dividends (M)	72.84	202.16	331.65	461.31	591.15	721.17	763.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.92%	9.92%	9.92%
Growth Rate	-0.93%	0.07%	1.07%
Year 1 PV (M)	182.07	183.91	185.74
Year 2 PV (M)	269.01	274.47	279.99
Year 3 PV (M)	337.01	347.32	357.84
Year 4 PV (M)	388.96	404.90	421.33
Year 5 PV (M)	427.35	449.36	472.27
PV of Terminal Value (M)	6,534.88	6,871.42	7,221.69
Equity Value (M)	8,139.28	8,531.38	8,938.86
Shares Outstanding (M)	145.79	145.79	145.79
Fair Value	$55.83	$58.52	$61.31
Upside / Downside	-79.47%	-78.49%	-77.46%

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

Elite Advanced Laser Corporation (3450.TW)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener