DDM Analysis: 019180.KS

Valuation Snapshot

Stable Growth	$473,490.24 - $557,851.73	$522,788.77
Multi-Stage	$350,764.94 - $385,059.21	$367,591.46
Blended Fair Value	$445,190.11
Current Price	$5,820.00
Upside	7,549.31%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.71%	6.69%	60.02	50.01	50.01	30.01	60.02	50.01	50.01	55.01	47.10	7.18
YoY Growth	-	-	20.00%	0.00%	66.67%	-50.00%	20.00%	0.00%	-9.09%	16.80%	555.58%	-77.12%
Dividend Yield	-	-	2.01%	1.39%	1.45%	0.68%	1.89%	2.11%	2.10%	2.46%	2.14%	0.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,477.34
(-) Cash Dividends Paid (M)	1,080.00
(=) Cash Retained (M)	49,397.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,095.47	6,309.67	3,785.80
Cash Retained (M)	49,397.34	49,397.34	49,397.34
(-) Cash Required (M)	-10,095.47	-6,309.67	-3,785.80
(=) Excess Retained (M)	39,301.87	43,087.67	45,611.54
(/) Shares Outstanding (M)	18.00	18.00	18.00
(=) Excess Retained per Share	2,184.01	2,394.39	2,534.64
LTM Dividend per Share	60.02	60.02	60.02
(+) Excess Retained per Share	2,184.01	2,394.39	2,534.64
(=) Adjusted Dividend	2,244.03	2,454.41	2,594.66
WACC / Discount Rate	0.45%	0.45%	0.45%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$473,490.24	$522,788.77	$557,851.73
Upside / Downside	8,035.57%	8,882.62%	9,485.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,477.34	53,758.37	57,252.66	60,974.09	64,937.40	69,158.33	71,233.08
Payout Ratio	2.14%	19.71%	37.28%	54.86%	72.43%	90.00%	92.50%
Projected Dividends (M)	1,080.00	10,596.67	21,345.94	33,447.84	47,032.81	62,242.50	65,890.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.45%	0.45%	0.45%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,450.25	10,549.31	10,648.36
Year 2 PV (M)	20,760.14	21,155.57	21,554.72
Year 3 PV (M)	32,080.47	33,001.39	33,939.76
Year 4 PV (M)	44,486.80	46,197.64	47,957.35
Year 5 PV (M)	58,059.71	60,864.01	63,775.65
PV of Terminal Value (M)	6,146,265.32	6,443,132.23	6,751,360.94
Equity Value (M)	6,312,102.70	6,614,900.15	6,929,236.78
Shares Outstanding (M)	18.00	18.00	18.00
Fair Value	$350,764.94	$367,591.46	$385,059.21
Upside / Downside	5,926.89%	6,216.00%	6,516.14%

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

THN Corporation (019180.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener