DDM Analysis: 017900.KS

Valuation Snapshot

Stable Growth	$582.84 - $853.22	$713.19
Multi-Stage	$1,206.89 - $1,325.97	$1,265.27
Blended Fair Value	$989.23
Current Price	$2,010.00
Upside	-50.78%
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	-0.78%	0.00%	49.55	49.55	49.55	0.00	50.54	51.52	51.52	0.00	0.00	0.00
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-1.91%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.91%	2.17%	2.17%	0.00%	2.13%	3.49%	1.97%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,927.62
(-) Cash Dividends Paid (M)	2,518.19
(=) Cash Retained (M)	1,409.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	785.52	490.95	294.57
Cash Retained (M)	1,409.44	1,409.44	1,409.44
(-) Cash Required (M)	-785.52	-490.95	-294.57
(=) Excess Retained (M)	623.91	918.48	1,114.86
(/) Shares Outstanding (M)	50.82	50.82	50.82
(=) Excess Retained per Share	12.28	18.07	21.94
LTM Dividend per Share	49.55	49.55	49.55
(+) Excess Retained per Share	12.28	18.07	21.94
(=) Adjusted Dividend	61.83	67.63	71.49
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	-2.78%	-1.78%	-0.78%
Fair Value	$582.84	$713.19	$853.22
Upside / Downside	-71.00%	-64.52%	-57.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,927.62	3,857.88	3,789.37	3,722.07	3,655.98	3,591.05	3,698.78
Payout Ratio	64.11%	69.29%	74.47%	79.65%	84.82%	90.00%	92.50%
Projected Dividends (M)	2,518.19	2,673.19	2,821.90	2,964.48	3,101.11	3,231.95	3,421.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	-2.78%	-1.78%	-0.78%
Year 1 PV (M)	2,460.51	2,485.81	2,511.12
Year 2 PV (M)	2,390.72	2,440.16	2,490.09
Year 3 PV (M)	2,311.69	2,383.76	2,457.31
Year 4 PV (M)	2,225.83	2,318.83	2,414.71
Year 5 PV (M)	2,135.18	2,247.27	2,364.01
PV of Terminal Value (M)	49,808.91	52,423.70	55,147.17
Equity Value (M)	61,332.85	64,299.53	67,384.42
Shares Outstanding (M)	50.82	50.82	50.82
Fair Value	$1,206.89	$1,265.27	$1,325.97
Upside / Downside	-39.96%	-37.05%	-34.03%

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

Analysis Mode

Ticker

Industry

Sector

AUK Corp. (017900.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener