DDM Analysis: CK-R.BK

Valuation Snapshot

Stable Growth	$13.13 - $21.55	$16.88
Multi-Stage	$26.16 - $28.80	$27.45
Blended Fair Value	$22.17
Current Price	$11.30
Upside	96.18%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-9.71%	-2.78%	0.30	0.25	0.39	0.20	0.20	0.50	0.45	0.50	0.65	0.60
YoY Growth	-	-	20.73%	-36.53%	100.01%	-2.13%	-60.00%	11.15%	-10.00%	-23.11%	8.33%	50.82%
Dividend Yield	-	-	2.18%	1.08%	1.90%	0.97%	1.12%	3.28%	1.79%	2.08%	2.40%	2.36%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,981.82
(-) Cash Dividends Paid (M)	506.48
(=) Cash Retained (M)	1,475.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	396.36	247.73	148.64
Cash Retained (M)	1,475.34	1,475.34	1,475.34
(-) Cash Required (M)	-396.36	-247.73	-148.64
(=) Excess Retained (M)	1,078.98	1,227.62	1,326.71
(/) Shares Outstanding (M)	1,686.73	1,686.73	1,686.73
(=) Excess Retained per Share	0.64	0.73	0.79
LTM Dividend per Share	0.30	0.30	0.30
(+) Excess Retained per Share	0.64	0.73	0.79
(=) Adjusted Dividend	0.94	1.03	1.09
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-0.69%	0.31%	1.31%
Fair Value	$13.13	$16.88	$21.55
Upside / Downside	16.21%	49.41%	90.75%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,981.82	1,988.00	1,994.19	2,000.39	2,006.62	2,012.87	2,073.26
Payout Ratio	25.56%	38.45%	51.33%	64.22%	77.11%	90.00%	92.50%
Projected Dividends (M)	506.48	764.29	1,023.69	1,284.70	1,547.33	1,811.58	1,917.76

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-0.69%	0.31%	1.31%
Year 1 PV (M)	711.02	718.18	725.34
Year 2 PV (M)	885.98	903.91	922.02
Year 3 PV (M)	1,034.39	1,065.95	1,098.15
Year 4 PV (M)	1,159.02	1,206.41	1,255.24
Year 5 PV (M)	1,262.38	1,327.23	1,394.72
PV of Terminal Value (M)	39,078.05	41,085.52	43,174.66
Equity Value (M)	44,130.83	46,307.20	48,570.13
Shares Outstanding (M)	1,686.73	1,686.73	1,686.73
Fair Value	$26.16	$27.45	$28.80
Upside / Downside	131.54%	142.95%	154.83%

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

Analysis Mode

Ticker

Industry

Sector

CH. Karnchang Public Company Limited (CK-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener