DDM Analysis: 086280.KS

Valuation Snapshot

Stable Growth	$1,540,668.80 - $3,684,786.14	$3,453,184.25
Multi-Stage	$534,297.82 - $585,149.79	$559,255.36
Blended Fair Value	$2,006,219.81
Current Price	$165,400.00
Upside	1,112.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.81%	15.43%	3,150.02	2,850.02	1,900.01	1,750.01	1,750.01	1,650.01	1,500.01	1,500.01	1,500.01	1,000.01
YoY Growth	-	-	10.53%	50.00%	8.57%	0.00%	6.06%	10.00%	0.00%	0.00%	50.00%	33.33%
Dividend Yield	-	-	2.80%	3.26%	2.40%	1.82%	1.87%	3.64%	2.32%	1.78%	2.04%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,389,602.10
(-) Cash Dividends Paid (M)	277,500.00
(=) Cash Retained (M)	1,112,102.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	277,920.42	173,700.26	104,220.16
Cash Retained (M)	1,112,102.10	1,112,102.10	1,112,102.10
(-) Cash Required (M)	-277,920.42	-173,700.26	-104,220.16
(=) Excess Retained (M)	834,181.68	938,401.84	1,007,881.95
(/) Shares Outstanding (M)	75.00	75.00	75.00
(=) Excess Retained per Share	11,122.50	12,512.11	13,438.52
LTM Dividend per Share	3,700.02	3,700.02	3,700.02
(+) Excess Retained per Share	11,122.50	12,512.11	13,438.52
(=) Adjusted Dividend	14,822.52	16,212.13	17,138.54
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,540,668.80	$3,453,184.25	$3,684,786.14
Upside / Downside	831.48%	1,987.78%	2,127.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,389,602.10	1,479,926.24	1,576,121.45	1,678,569.34	1,787,676.35	1,903,875.31	1,960,991.57
Payout Ratio	19.97%	33.98%	47.98%	61.99%	75.99%	90.00%	92.50%
Projected Dividends (M)	277,500.00	502,816.72	756,252.18	1,040,509.85	1,358,525.85	1,713,487.78	1,813,917.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	467,629.39	472,061.90	476,494.41
Year 2 PV (M)	654,110.04	666,569.00	679,145.50
Year 3 PV (M)	836,994.22	861,021.32	885,503.89
Year 4 PV (M)	1,016,333.54	1,055,418.86	1,095,620.82
Year 5 PV (M)	1,192,178.95	1,249,761.64	1,309,548.15
PV of Terminal Value (M)	35,904,823.47	37,639,039.87	39,439,628.81
Equity Value (M)	40,072,069.62	41,943,872.59	43,885,941.58
Shares Outstanding (M)	75.00	75.00	75.00
Fair Value	$534,297.82	$559,255.36	$585,149.79
Upside / Downside	223.03%	238.12%	253.78%

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

Ticker

Industry

Sector

Hyundai Glovis Co., Ltd. (086280.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener