DDM Analysis: 251270.KS

Valuation Snapshot

Stable Growth	$36,139.80 - $150,597.80	$62,240.16
Multi-Stage	$110,552.12 - $122,147.74	$116,233.62
Blended Fair Value	$89,236.89
Current Price	$61,700.00
Upside	44.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.46%	0.00%	1.06	25.97	627.15	1,876.92	0.00	1.57	365.88	0.00	46.17	37.41
YoY Growth	-	-	-95.90%	-95.86%	-66.59%	0.00%	-100.00%	-99.57%	0.00%	-100.00%	23.41%	0.00%
Dividend Yield	-	-	0.00%	0.04%	0.95%	1.68%	0.00%	0.00%	0.30%	0.00%	0.03%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	107,560.13
(-) Cash Dividends Paid (M)	41,257.49
(=) Cash Retained (M)	66,302.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,512.03	13,445.02	8,067.01
Cash Retained (M)	66,302.64	66,302.64	66,302.64
(-) Cash Required (M)	-21,512.03	-13,445.02	-8,067.01
(=) Excess Retained (M)	44,790.61	52,857.62	58,235.63
(/) Shares Outstanding (M)	83.64	83.64	83.64
(=) Excess Retained per Share	535.55	632.00	696.30
LTM Dividend per Share	493.30	493.30	493.30
(+) Excess Retained per Share	535.55	632.00	696.30
(=) Adjusted Dividend	1,028.85	1,125.30	1,189.61
WACC / Discount Rate	0.79%	0.79%	0.79%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$36,139.80	$62,240.16	$150,597.80
Upside / Downside	-41.43%	0.88%	144.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	107,560.13	106,484.53	105,419.68	104,365.49	103,321.83	102,288.61	105,357.27
Payout Ratio	38.36%	48.69%	59.01%	69.34%	79.67%	90.00%	92.50%
Projected Dividends (M)	41,257.49	51,843.15	62,212.97	72,370.20	82,318.07	92,059.75	97,455.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.79%	0.79%	0.79%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	50,917.27	51,436.84	51,956.40
Year 2 PV (M)	60,010.66	61,241.62	62,485.07
Year 3 PV (M)	68,561.62	70,681.94	72,845.52
Year 4 PV (M)	76,593.21	79,767.64	83,039.74
Year 5 PV (M)	84,127.62	88,508.34	93,069.69
PV of Terminal Value (M)	8,905,843.76	9,369,591.70	9,852,460.29
Equity Value (M)	9,246,054.15	9,721,228.08	10,215,856.71
Shares Outstanding (M)	83.64	83.64	83.64
Fair Value	$110,552.12	$116,233.62	$122,147.74
Upside / Downside	79.18%	88.39%	97.97%

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

Netmarble Corporation (251270.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener