DDM Analysis: 031440.KS

Valuation Snapshot

Stable Growth	$94,464.96 - $179,928.78	$128,893.84
Multi-Stage	$152,491.16 - $167,674.85	$159,937.01
Blended Fair Value	$144,415.42
Current Price	$40,300.00
Upside	258.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	1.22%	749.73	749.96	749.96	749.96	749.77	749.74	749.96	599.97	499.97	750.26
YoY Growth	-	-	-0.03%	0.00%	0.00%	0.03%	0.00%	-0.03%	25.00%	20.00%	-33.36%	12.99%
Dividend Yield	-	-	2.55%	1.96%	1.67%	0.97%	1.01%	1.59%	0.80%	0.48%	0.33%	0.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	23,755.69
(-) Cash Dividends Paid (M)	3,485.62
(=) Cash Retained (M)	20,270.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,751.14	2,969.46	1,781.68
Cash Retained (M)	20,270.08	20,270.08	20,270.08
(-) Cash Required (M)	-4,751.14	-2,969.46	-1,781.68
(=) Excess Retained (M)	15,518.94	17,300.62	18,488.40
(/) Shares Outstanding (M)	3.87	3.87	3.87
(=) Excess Retained per Share	4,007.47	4,467.56	4,774.28
LTM Dividend per Share	900.09	900.09	900.09
(+) Excess Retained per Share	4,007.47	4,467.56	4,774.28
(=) Adjusted Dividend	4,907.57	5,367.65	5,674.37
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.06%	2.06%	3.06%
Fair Value	$94,464.96	$128,893.84	$179,928.78
Upside / Downside	134.40%	219.84%	346.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	23,755.69	24,244.98	24,744.35	25,254.00	25,774.15	26,305.02	27,094.17
Payout Ratio	14.67%	29.74%	44.80%	59.87%	74.93%	90.00%	92.50%
Projected Dividends (M)	3,485.62	7,210.02	11,086.37	15,119.35	19,313.75	23,674.52	25,062.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.06%	2.06%	3.06%
Year 1 PV (M)	6,715.63	6,782.08	6,848.54
Year 2 PV (M)	9,618.12	9,809.40	10,002.57
Year 3 PV (M)	12,217.54	12,583.82	12,957.35
Year 4 PV (M)	14,536.76	15,120.72	15,722.11
Year 5 PV (M)	16,597.10	17,434.67	18,305.71
PV of Terminal Value (M)	530,836.88	557,625.35	585,484.56
Equity Value (M)	590,522.03	619,356.05	649,320.85
Shares Outstanding (M)	3.87	3.87	3.87
Fair Value	$152,491.16	$159,937.01	$167,674.85
Upside / Downside	278.39%	296.87%	316.07%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financials

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

SHINSEGAE FOOD Inc. (031440.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener