Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

S-1 Corporation (012750.KS)

Company Dividend Discount ModelIndustry: Security & Protection ServicesSector: Industrials

Valuation Snapshot

Stable Growth$110,527.72 - $278,796.60$166,379.10
Multi-Stage$122,894.24 - $134,658.00$128,666.10
Blended Fair Value$147,522.60
Current Price$84,100.00
Upside75.41%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS1.55%9.40%2,541.872,354.012,354.012,354.012,354.012,354.012,354.011,177.011,129.931,082.85
YoY Growth--7.98%0.00%0.00%0.00%0.00%0.00%100.00%4.17%4.35%4.58%
Dividend Yield--3.95%3.90%4.26%3.30%2.88%2.94%2.36%1.19%1.26%1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)180,788.46
(-) Cash Dividends Paid (M)91,311.41
(=) Cash Retained (M)89,477.05
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)36,157.6922,598.5613,559.13
Cash Retained (M)89,477.0589,477.0589,477.05
(-) Cash Required (M)-36,157.69-22,598.56-13,559.13
(=) Excess Retained (M)53,319.3666,878.5075,917.92
(/) Shares Outstanding (M)35.9135.9135.91
(=) Excess Retained per Share1,484.931,862.552,114.29
LTM Dividend per Share2,543.002,543.002,543.00
(+) Excess Retained per Share1,484.931,862.552,114.29
(=) Adjusted Dividend4,027.934,405.544,657.29
WACC / Discount Rate6.78%6.78%6.78%
Growth Rate3.02%4.02%5.02%
Fair Value$110,527.72$166,379.10$278,796.60
Upside / Downside31.42%97.83%231.51%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)180,788.46188,059.01195,621.96203,489.06211,672.53220,185.12226,790.67
Payout Ratio50.51%58.41%66.30%74.20%82.10%90.00%92.50%
Projected Dividends (M)91,311.41109,837.48129,705.95150,994.84173,786.25198,166.61209,781.37

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.78%6.78%6.78%
Growth Rate3.02%4.02%5.02%
Year 1 PV (M)101,878.33102,867.23103,856.13
Year 2 PV (M)111,589.27113,766.11115,963.98
Year 3 PV (M)120,491.35124,034.24127,645.91
Year 4 PV (M)128,629.46133,696.92138,912.65
Year 5 PV (M)136,046.31142,778.55149,774.70
PV of Terminal Value (M)3,814,128.744,002,870.574,199,011.42
Equity Value (M)4,412,763.464,620,013.624,835,164.80
Shares Outstanding (M)35.9135.9135.91
Fair Value$122,894.24$128,666.10$134,658.00
Upside / Downside46.13%52.99%60.12%

High-Yield Dividend Screener

Page 1 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ARDCAres Dynamic Credit Allocation Fund, Inc.19.91%$2.6577.10%
JGHNuveen Global High Income Fund19.71%$2.4870.08%
BSLBlackstone / GSO Senior Floating Rate Term Fund19.66%$2.6595.83%
RGTRoyce Global Value Trust, Inc.19.58%$2.5637.89%
AIKIAIkido Pharma Inc.19.55%$0.7010.85%
PFNPIMCO Income Strategy Fund II19.43%$1.4672.85%
JLSNuveen Mortgage and Income Fund19.40%$3.5384.31%
ACVVirtus Diversified Income & Convertible Fund19.28%$5.0772.66%
BGBBlackstone/GSO Strategic Credit Fund19.19%$2.2686.72%
PHKPIMCO High Income Fund19.11%$0.9386.61%
DTWDTE Energy Company JR SUB DB 2017 E19.03%$4.0887.19%
EMDWestern Asset Emerging Markets Debt Fund Inc.18.84%$2.0378.17%
SR-PASpire Inc.18.76%$4.5498.60%
SRVNXG Cushing Midstream Energy Fund18.74%$7.5366.75%
CIKCredit Suisse Asset Management Income Fund, Inc.18.41%$0.5282.82%
DHYCredit Suisse High Yield Bond Fund, Inc.18.39%$0.3788.67%
MNRMach Natural Resources LP18.30%$2.0689.28%
PFLPIMCO Income Strategy Fund18.22%$1.5484.57%
EADWells Fargo Advantage Funds - Allspring Income Opportunities Fund18.08%$1.2352.27%
SPESpecial Opportunities Fund, Inc.18.03%$2.6644.19%
AIFApollo Tactical Income Fund Inc.17.93%$2.6660.44%
GABThe Gabelli Equity Trust Inc.17.77%$1.0881.70%
HPFJohn Hancock Preferred Income Fund II17.73%$2.8678.50%
MPVBarings Participation Investors17.65%$2.9395.78%
GBABGuggenheim Taxable Municipal Bond & Investment Grade Debt Trust17.43%$2.5974.37%
TEITempleton Emerging Markets Income Fund17.42%$1.1464.65%
ISDPGIM High Yield Bond Fund, Inc.17.40%$2.5296.64%
HIXWestern Asset High Income Fund II Inc.17.39%$0.7396.11%
NXGNXG NextGen Infrastructure Income Fund17.31%$8.7983.58%
HPIJohn Hancock Preferred Income Fund17.11%$2.7976.40%
RCSPIMCO Strategic Income Fund, Inc.17.08%$1.0075.51%
DUKBDuke Energy Corporation 5.625%16.95%$4.1965.28%
FGBFirst Trust Specialty Finance and Financial Opportunities Fund16.75%$0.7050.91%
RQICohen & Steers Quality Income Realty Fund, Inc.16.75%$1.9287.08%
FPFFirst Trust Intermediate Duration Preferred & Income Fund16.57%$3.0970.83%
EVVEaton Vance Limited Duration Income Fund16.43%$1.6364.70%
AIZNAssurant, Inc. 5.25% Subordinat16.41%$3.2219.47%
NMLNeuberger Berman MLP and Energy Income Fund Inc.16.37%$1.4040.22%
PGPPIMCO Global StocksPLUS & Income Fund16.31%$1.5060.66%
CHWCalamos Global Dynamic Income Fund16.07%$1.2066.54%
BGYBlackRock Enhanced International Dividend Trust15.99%$0.9499.21%
GABBXGabelli Dividend Growth AAA15.98%$2.8540.22%
BDJBlackRock Enhanced Equity Dividend Trust15.90%$1.4972.30%
DSLDoubleLine Income Solutions Fund15.85%$1.7854.50%
PDTJohn Hancock Premium Dividend Fund15.76%$2.0162.66%
TSQTownsquare Media, Inc.15.55%$0.7970.58%
EODWells Fargo Advantage Funds - Allspring Global Dividend Opportunity Fund15.39%$0.9052.51%
LGILazard Global Total Return and Income Fund, Inc.15.37%$2.6882.52%
BSTZBlackRock Science and Technology Trust II15.35%$3.5465.39%
FPIFarmland Partners Inc.15.34%$1.4893.00%