DDM Analysis: 042670.KS

Valuation Snapshot

Stable Growth	$732.21 - $954.38	$849.37
Multi-Stage	$2,223.72 - $2,477.78	$2,347.91
Blended Fair Value	$1,598.64
Current Price	$12,640.00
Upside	-87.35%
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	-16.47%	2.46%	113.94	248.59	0.00	0.00	152.84	280.21	278.90	243.50	94.94	181.51
YoY Growth	-	-	-54.17%	0.00%	0.00%	-100.00%	-45.45%	0.47%	14.54%	156.49%	-47.70%	103.07%
Dividend Yield	-	-	1.35%	2.97%	0.00%	0.00%	0.54%	3.55%	1.52%	1.00%	0.40%	1.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	44,980.37
(-) Cash Dividends Paid (M)	13,447.00
(=) Cash Retained (M)	31,533.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,996.07	5,622.55	3,373.53
Cash Retained (M)	31,533.37	31,533.37	31,533.37
(-) Cash Required (M)	-8,996.07	-5,622.55	-3,373.53
(=) Excess Retained (M)	22,537.29	25,910.82	28,159.84
(/) Shares Outstanding (M)	192.64	192.64	192.64
(=) Excess Retained per Share	116.99	134.50	146.18
LTM Dividend per Share	69.80	69.80	69.80
(+) Excess Retained per Share	116.99	134.50	146.18
(=) Adjusted Dividend	186.80	204.31	215.98
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-14.85%	-13.85%	-12.85%
Fair Value	$732.21	$849.37	$954.38
Upside / Downside	-94.21%	-93.28%	-92.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	44,980.37	38,748.50	33,380.03	28,755.34	24,771.39	21,339.40	21,979.58
Payout Ratio	29.90%	41.92%	53.94%	65.96%	77.98%	90.00%	92.50%
Projected Dividends (M)	13,447.00	16,241.90	18,004.24	18,966.48	19,316.50	19,205.46	20,331.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-14.85%	-13.85%	-12.85%
Year 1 PV (M)	15,021.83	15,198.25	15,374.68
Year 2 PV (M)	15,400.92	15,764.80	16,132.93
Year 3 PV (M)	15,005.29	15,540.22	16,087.71
Year 4 PV (M)	14,134.22	14,810.02	15,509.76
Year 5 PV (M)	12,997.33	13,778.71	14,597.23
PV of Terminal Value (M)	355,817.76	377,209.09	399,617.08
Equity Value (M)	428,377.35	452,301.09	477,319.39
Shares Outstanding (M)	192.64	192.64	192.64
Fair Value	$2,223.72	$2,347.91	$2,477.78
Upside / Downside	-82.41%	-81.42%	-80.40%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

HD Hyundai Infracore Co., Ltd. (042670.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener