DDM Analysis: 002240.KS

Valuation Snapshot

Stable Growth	$27,264.24 - $49,467.21	$36,506.25
Multi-Stage	$46,680.96 - $51,338.62	$48,964.86
Blended Fair Value	$42,735.56
Current Price	$17,100.00
Upside	149.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.49%	5.71%	338.80	260.41	269.28	222.29	259.34	259.34	233.42	245.92	233.42	194.51
YoY Growth	-	-	30.10%	-3.29%	21.14%	-14.29%	0.00%	11.10%	-5.09%	5.36%	20.00%	0.00%
Dividend Yield	-	-	2.02%	1.32%	1.42%	1.19%	1.42%	2.56%	1.24%	1.08%	0.88%	0.66%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	52,210.63
(-) Cash Dividends Paid (M)	9,466.90
(=) Cash Retained (M)	42,743.74

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,442.13	6,526.33	3,915.80
Cash Retained (M)	42,743.74	42,743.74	42,743.74
(-) Cash Required (M)	-10,442.13	-6,526.33	-3,915.80
(=) Excess Retained (M)	32,301.61	36,217.41	38,827.94
(/) Shares Outstanding (M)	26.98	26.98	26.98
(=) Excess Retained per Share	1,197.04	1,342.16	1,438.90
LTM Dividend per Share	350.83	350.83	350.83
(+) Excess Retained per Share	1,197.04	1,342.16	1,438.90
(=) Adjusted Dividend	1,547.87	1,692.98	1,789.73
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.63%	1.63%	2.63%
Fair Value	$27,264.24	$36,506.25	$49,467.21
Upside / Downside	59.44%	113.49%	189.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	52,210.63	53,064.16	53,931.64	54,813.31	55,709.38	56,620.11	58,318.71
Payout Ratio	18.13%	32.51%	46.88%	61.25%	75.63%	90.00%	92.50%
Projected Dividends (M)	9,466.90	17,248.88	25,282.76	33,574.71	42,131.01	50,958.10	53,944.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	0.63%	1.63%	2.63%
Year 1 PV (M)	16,059.68	16,219.26	16,378.84
Year 2 PV (M)	21,916.77	22,354.50	22,796.56
Year 3 PV (M)	27,098.19	27,914.06	28,746.14
Year 4 PV (M)	31,659.63	32,936.91	34,252.45
Year 5 PV (M)	35,652.76	37,459.71	39,339.19
PV of Terminal Value (M)	1,127,275.45	1,184,407.90	1,243,833.70
Equity Value (M)	1,259,662.46	1,321,292.34	1,385,346.89
Shares Outstanding (M)	26.98	26.98	26.98
Fair Value	$46,680.96	$48,964.86	$51,338.62
Upside / Downside	172.99%	186.34%	200.23%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Kiswire Ltd. (002240.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener