DDM Analysis: SBK.JO

Valuation Snapshot

Stable Growth	$1,970.48 - $11,170.69	$3,723.19
Multi-Stage	$1,197.71 - $1,306.73	$1,251.24
Blended Fair Value	$2,487.21
Current Price	$227.51
Upside	993.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.18%	10.46%	17.35	16.72	12.95	7.24	6.73	11.18	10.61	9.34	7.78	7.16
YoY Growth	-	-	3.73%	29.15%	78.89%	7.60%	-39.84%	5.36%	13.66%	20.10%	8.56%	11.70%
Dividend Yield	-	-	7.82%	8.08%	7.72%	5.17%	5.29%	6.64%	5.94%	4.77%	5.12%	6.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	93,673.00
(-) Cash Dividends Paid (M)	72,810.00
(=) Cash Retained (M)	20,863.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,734.60	11,709.13	7,025.48
Cash Retained (M)	20,863.00	20,863.00	20,863.00
(-) Cash Required (M)	-18,734.60	-11,709.13	-7,025.48
(=) Excess Retained (M)	2,128.40	9,153.88	13,837.53
(/) Shares Outstanding (M)	1,667.69	1,667.69	1,667.69
(=) Excess Retained per Share	1.28	5.49	8.30
LTM Dividend per Share	43.66	43.66	43.66
(+) Excess Retained per Share	1.28	5.49	8.30
(=) Adjusted Dividend	44.94	49.15	51.96
WACC / Discount Rate	7.91%	7.91%	7.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,970.48	$3,723.19	$11,170.69
Upside / Downside	766.11%	1,536.50%	4,809.98%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	93,673.00	99,761.75	106,246.26	113,152.27	120,507.16	128,340.13	132,190.33
Payout Ratio	77.73%	80.18%	82.64%	85.09%	87.55%	90.00%	92.50%
Projected Dividends (M)	72,810.00	79,991.23	87,798.41	96,282.55	105,498.68	115,506.12	122,276.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.91%	7.91%	7.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	73,434.51	74,130.58	74,826.64
Year 2 PV (M)	73,994.98	75,404.38	76,827.07
Year 3 PV (M)	74,493.96	76,632.41	78,811.40
Year 4 PV (M)	74,933.90	77,815.64	80,779.72
Year 5 PV (M)	75,317.19	78,955.04	82,732.11
PV of Terminal Value (M)	1,625,232.35	1,703,731.68	1,785,235.36
Equity Value (M)	1,997,406.89	2,086,669.73	2,179,212.31
Shares Outstanding (M)	1,667.69	1,667.69	1,667.69
Fair Value	$1,197.71	$1,251.24	$1,306.73
Upside / Downside	426.44%	449.97%	474.36%

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

Standard Bank Group Limited (SBK.JO)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener