DDM Analysis: 051900.KS

Valuation Snapshot

Stable Growth	$44,614.74 - $64,618.87	$54,333.37
Multi-Stage	$121,449.67 - $133,805.37	$127,503.92
Blended Fair Value	$90,918.65
Current Price	$319,500.00
Upside	-71.54%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-17.74%	-0.67%	3,260.17	5,299.32	10,975.93	10,155.94	10,716.72	8,653.03	8,824.02	7,309.35	5,092.43	3,691.59
YoY Growth	-	-	-38.48%	-51.72%	8.07%	-5.23%	23.85%	-1.94%	20.72%	43.53%	37.95%	5.91%
Dividend Yield	-	-	1.04%	1.31%	1.83%	1.18%	0.68%	0.77%	0.62%	0.61%	0.63%	0.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	115,569.14
(-) Cash Dividends Paid (M)	81,751.59
(=) Cash Retained (M)	33,817.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,113.83	14,446.14	8,667.69
Cash Retained (M)	33,817.56	33,817.56	33,817.56
(-) Cash Required (M)	-23,113.83	-14,446.14	-8,667.69
(=) Excess Retained (M)	10,703.73	19,371.42	25,149.87
(/) Shares Outstanding (M)	18.33	18.33	18.33
(=) Excess Retained per Share	584.02	1,056.94	1,372.23
LTM Dividend per Share	4,460.54	4,460.54	4,460.54
(+) Excess Retained per Share	584.02	1,056.94	1,372.23
(=) Adjusted Dividend	5,044.55	5,517.48	5,832.76
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-4.38%	-3.38%	-2.38%
Fair Value	$44,614.74	$54,333.37	$64,618.87
Upside / Downside	-86.04%	-82.99%	-79.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	115,569.14	111,658.11	107,879.42	104,228.62	100,701.36	97,293.47	100,212.28
Payout Ratio	70.74%	74.59%	78.44%	82.30%	86.15%	90.00%	92.50%
Projected Dividends (M)	81,751.59	83,286.45	84,623.80	85,775.25	86,751.86	87,564.13	92,696.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-4.38%	-3.38%	-2.38%
Year 1 PV (M)	77,446.86	78,256.84	79,066.82
Year 2 PV (M)	73,173.10	74,711.67	76,266.25
Year 3 PV (M)	68,968.44	71,155.08	73,387.44
Year 4 PV (M)	64,862.94	67,619.29	70,462.57
Year 5 PV (M)	60,879.85	64,130.70	67,518.97
PV of Terminal Value (M)	1,880,567.98	1,980,986.35	2,085,649.33
Equity Value (M)	2,225,899.18	2,336,859.93	2,452,351.37
Shares Outstanding (M)	18.33	18.33	18.33
Fair Value	$121,449.67	$127,503.92	$133,805.37
Upside / Downside	-61.99%	-60.09%	-58.12%

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

LG H&H Co., Ltd. (051900.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener