DDM Analysis: 034230.KQ

Valuation Snapshot

Stable Growth	$12,987.08 - $22,905.69	$17,195.26
Multi-Stage	$26,687.52 - $29,393.71	$28,014.20
Blended Fair Value	$22,604.73
Current Price	$10,320.00
Upside	119.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.27%	-13.09%	97.35	0.00	0.00	0.00	96.04	96.04	96.04	288.12	360.15	482.15
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	0.00%	0.00%	-66.67%	-20.00%	-25.30%	21.79%
Dividend Yield	-	-	0.94%	0.00%	0.00%	0.00%	0.58%	0.74%	0.53%	1.37%	2.61%	3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	87,078.55
(-) Cash Dividends Paid (M)	8,634.78
(=) Cash Retained (M)	78,443.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,415.71	10,884.82	6,530.89
Cash Retained (M)	78,443.78	78,443.78	78,443.78
(-) Cash Required (M)	-17,415.71	-10,884.82	-6,530.89
(=) Excess Retained (M)	61,028.07	67,558.96	71,912.88
(/) Shares Outstanding (M)	88.70	88.70	88.70
(=) Excess Retained per Share	688.05	761.68	810.77
LTM Dividend per Share	97.35	97.35	97.35
(+) Excess Retained per Share	688.05	761.68	810.77
(=) Adjusted Dividend	785.40	859.03	908.12
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	-0.18%	0.82%	1.82%
Fair Value	$12,987.08	$17,195.26	$22,905.69
Upside / Downside	25.84%	66.62%	121.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	87,078.55	87,796.63	88,520.63	89,250.60	89,986.59	90,728.65	93,450.50
Payout Ratio	9.92%	25.93%	41.95%	57.97%	73.98%	90.00%	92.50%
Projected Dividends (M)	8,634.78	22,768.18	37,134.09	51,735.39	66,574.97	81,655.78	86,441.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	-0.18%	0.82%	1.82%
Year 1 PV (M)	21,294.19	21,507.50	21,720.82
Year 2 PV (M)	32,481.67	33,135.71	33,796.26
Year 3 PV (M)	42,323.94	43,608.67	44,919.14
Year 4 PV (M)	50,938.03	53,010.01	55,144.56
Year 5 PV (M)	58,432.02	61,417.98	64,524.78
PV of Terminal Value (M)	2,161,646.28	2,272,109.56	2,387,043.24
Equity Value (M)	2,367,116.12	2,484,789.42	2,607,148.80
Shares Outstanding (M)	88.70	88.70	88.70
Fair Value	$26,687.52	$28,014.20	$29,393.71
Upside / Downside	158.60%	171.46%	184.82%

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

Paradise Co., Ltd. (034230.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener