DDM Analysis: MAKRO.BK

Valuation Snapshot

Stable Growth	$122.43 - $144.24	$135.17
Multi-Stage	$480.68 - $527.81	$503.80
Blended Fair Value	$319.49
Current Price	$36.00
Upside	787.47%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	4.37%	7.44%	0.49	0.45	0.43	0.43	0.43	0.40	0.36	0.37	0.29	0.39
YoY Growth	-	-	10.21%	4.17%	0.00%	0.00%	7.87%	9.88%	-1.22%	26.15%	-24.64%	60.47%
Dividend Yield	-	-	1.26%	1.13%	1.13%	1.31%	1.22%	0.88%	1.07%	1.08%	0.82%	1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,755.17
(-) Cash Dividends Paid (M)	1,904.46
(=) Cash Retained (M)	5,850.71

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,551.03	969.40	581.64
Cash Retained (M)	5,850.71	5,850.71	5,850.71
(-) Cash Required (M)	-1,551.03	-969.40	-581.64
(=) Excess Retained (M)	4,299.67	4,881.31	5,269.07
(/) Shares Outstanding (M)	10,692.59	10,692.59	10,692.59
(=) Excess Retained per Share	0.40	0.46	0.49
LTM Dividend per Share	0.18	0.18	0.18
(+) Excess Retained per Share	0.40	0.46	0.49
(=) Adjusted Dividend	0.58	0.63	0.67
WACC / Discount Rate	-28.13%	-28.13%	-28.13%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$122.43	$135.17	$144.24
Upside / Downside	240.08%	275.49%	300.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,755.17	8,259.25	8,796.10	9,367.85	9,976.76	10,625.25	10,944.01
Payout Ratio	24.56%	37.65%	50.73%	63.82%	76.91%	90.00%	92.50%
Projected Dividends (M)	1,904.46	3,109.26	4,462.65	5,978.83	7,673.27	9,562.72	10,123.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-28.13%	-28.13%	-28.13%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,285.59	4,326.22	4,366.84
Year 2 PV (M)	8,478.12	8,639.61	8,802.62
Year 3 PV (M)	15,655.87	16,105.29	16,563.24
Year 4 PV (M)	27,694.58	28,759.64	29,855.12
Year 5 PV (M)	47,571.78	49,869.52	52,255.19
PV of Terminal Value (M)	5,036,001.83	5,279,242.60	5,531,792.77
Equity Value (M)	5,139,687.78	5,386,942.88	5,643,635.78
Shares Outstanding (M)	10,692.59	10,692.59	10,692.59
Fair Value	$480.68	$503.80	$527.81
Upside / Downside	1,235.22%	1,299.45%	1,366.13%

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

Siam Makro Public Company Limited (MAKRO.BK)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener