DDM Analysis: 002710.KS

Valuation Snapshot

Stable Growth	$2,455.83 - $7,464.38	$3,908.41
Multi-Stage	$2,189.33 - $2,397.89	$2,291.68
Blended Fair Value	$3,100.04
Current Price	$15,840.00
Upside	-80.43%
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	4.68%	9.92%	27.19	40.59	44.36	6.25	10.02	21.64	0.00	0.00	0.00	11.19
YoY Growth	-	-	-33.00%	-8.50%	609.61%	-37.59%	-53.71%	0.00%	0.00%	0.00%	-100.00%	6.00%
Dividend Yield	-	-	0.13%	0.07%	0.19%	0.06%	0.22%	1.55%	0.00%	0.00%	0.00%	0.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,613.64
(-) Cash Dividends Paid (M)	2,621.37
(=) Cash Retained (M)	4,992.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,522.73	951.70	571.02
Cash Retained (M)	4,992.27	4,992.27	4,992.27
(-) Cash Required (M)	-1,522.73	-951.70	-571.02
(=) Excess Retained (M)	3,469.54	4,040.56	4,421.25
(/) Shares Outstanding (M)	78.88	78.88	78.88
(=) Excess Retained per Share	43.98	51.22	56.05
LTM Dividend per Share	33.23	33.23	33.23
(+) Excess Retained per Share	43.98	51.22	56.05
(=) Adjusted Dividend	77.22	84.45	89.28
WACC / Discount Rate	7.16%	7.16%	7.16%
Growth Rate	3.89%	4.89%	5.89%
Fair Value	$2,455.83	$3,908.41	$7,464.38
Upside / Downside	-84.50%	-75.33%	-52.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,613.64	7,986.13	8,376.85	8,786.68	9,216.56	9,667.47	9,957.50
Payout Ratio	34.43%	45.54%	56.66%	67.77%	78.89%	90.00%	92.50%
Projected Dividends (M)	2,621.37	3,637.20	4,746.15	5,954.90	7,270.57	8,700.73	9,210.69

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.16%	7.16%	7.16%
Growth Rate	3.89%	4.89%	5.89%
Year 1 PV (M)	3,361.85	3,394.21	3,426.57
Year 2 PV (M)	4,054.75	4,133.18	4,212.36
Year 3 PV (M)	4,702.28	4,839.37	4,979.10
Year 4 PV (M)	5,306.56	5,513.84	5,727.13
Year 5 PV (M)	5,869.63	6,157.61	6,456.78
PV of Terminal Value (M)	149,402.59	156,732.60	164,347.53
Equity Value (M)	172,697.66	180,770.81	189,149.47
Shares Outstanding (M)	78.88	78.88	78.88
Fair Value	$2,189.33	$2,291.68	$2,397.89
Upside / Downside	-86.18%	-85.53%	-84.86%

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

TCC Steel Corp. (002710.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener