DDM Analysis: GPSC-R.BK

Valuation Snapshot

Stable Growth	$77.10 - $343.60	$180.69
Multi-Stage	$52.48 - $57.47	$54.93
Blended Fair Value	$117.81
Current Price	$29.25
Upside	302.77%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.93%	36.42%	0.89	0.60	1.20	1.50	1.30	0.93	0.66	0.61	0.56	0.40
YoY Growth	-	-	48.33%	-50.00%	-20.00%	15.38%	39.39%	40.41%	8.70%	9.52%	40.47%	896.67%
Dividend Yield	-	-	3.32%	1.14%	1.76%	2.07%	1.69%	1.63%	1.28%	0.90%	1.85%	1.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,929.12
(-) Cash Dividends Paid (M)	2,537.76
(=) Cash Retained (M)	2,391.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	985.82	616.14	369.68
Cash Retained (M)	2,391.36	2,391.36	2,391.36
(-) Cash Required (M)	-985.82	-616.14	-369.68
(=) Excess Retained (M)	1,405.54	1,775.22	2,021.68
(/) Shares Outstanding (M)	2,823.52	2,823.52	2,823.52
(=) Excess Retained per Share	0.50	0.63	0.72
LTM Dividend per Share	0.90	0.90	0.90
(+) Excess Retained per Share	0.50	0.63	0.72
(=) Adjusted Dividend	1.40	1.53	1.61
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	4.39%	5.39%	6.39%
Fair Value	$77.10	$180.69	$343.60
Upside / Downside	163.58%	517.73%	1,074.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,929.12	5,194.84	5,474.88	5,770.02	6,081.07	6,408.89	6,601.15
Payout Ratio	51.48%	59.19%	66.89%	74.59%	82.30%	90.00%	92.50%
Projected Dividends (M)	2,537.76	3,074.72	3,662.20	4,304.09	5,004.54	5,768.00	6,106.07

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.28%	6.28%	6.28%
Growth Rate	4.39%	5.39%	6.39%
Year 1 PV (M)	2,865.54	2,892.99	2,920.44
Year 2 PV (M)	3,180.86	3,242.09	3,303.91
Year 3 PV (M)	3,484.04	3,585.13	3,688.16
Year 4 PV (M)	3,775.44	3,922.19	4,073.19
Year 5 PV (M)	4,055.36	4,253.35	4,459.01
PV of Terminal Value (M)	130,815.87	137,202.75	143,836.69
Equity Value (M)	148,177.10	155,098.51	162,281.39
Shares Outstanding (M)	2,823.52	2,823.52	2,823.52
Fair Value	$52.48	$54.93	$57.47
Upside / Downside	79.42%	87.80%	96.50%

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

Global Power Synergy Public Company Limited (GPSC-R.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener