DDM Analysis: 114090.KS

Valuation Snapshot

Stable Growth	$2,630.46 - $3,470.04	$3,068.69
Multi-Stage	$7,221.67 - $8,010.91	$7,607.79
Blended Fair Value	$5,338.24
Current Price	$15,130.00
Upside	-64.72%
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	-10.27%	-9.96%	413.02	0.00	0.00	0.00	529.02	710.03	730.03	1,000.04	831.04	1,002.04
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-25.49%	-2.74%	-27.00%	20.34%	-17.07%	-15.01%
Dividend Yield	-	-	3.86%	0.00%	0.00%	0.00%	3.18%	5.26%	3.23%	3.89%	3.79%	4.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	44,596.66
(-) Cash Dividends Paid (M)	17,443.28
(=) Cash Retained (M)	27,153.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,919.33	5,574.58	3,344.75
Cash Retained (M)	27,153.37	27,153.37	27,153.37
(-) Cash Required (M)	-8,919.33	-5,574.58	-3,344.75
(=) Excess Retained (M)	18,234.04	21,578.79	23,808.62
(/) Shares Outstanding (M)	61.85	61.85	61.85
(=) Excess Retained per Share	294.80	348.87	384.92
LTM Dividend per Share	282.01	282.01	282.01
(+) Excess Retained per Share	294.80	348.87	384.92
(=) Adjusted Dividend	576.81	630.88	666.93
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	-11.96%	-10.96%	-9.96%
Fair Value	$2,630.46	$3,068.69	$3,470.04
Upside / Downside	-82.61%	-79.72%	-77.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	44,596.66	39,709.61	35,358.10	31,483.45	28,033.39	24,961.40	25,710.24
Payout Ratio	39.11%	49.29%	59.47%	69.65%	79.82%	90.00%	92.50%
Projected Dividends (M)	17,443.28	19,573.16	21,026.78	21,926.77	22,377.01	22,465.26	23,781.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	-11.96%	-10.96%	-9.96%
Year 1 PV (M)	18,028.68	18,233.46	18,438.23
Year 2 PV (M)	17,839.33	18,246.88	18,659.03
Year 3 PV (M)	17,134.97	17,725.50	18,329.44
Year 4 PV (M)	16,106.97	16,851.32	17,621.17
Year 5 PV (M)	14,894.51	15,759.82	16,664.89
PV of Terminal Value (M)	362,677.52	383,747.67	405,785.92
Equity Value (M)	446,681.98	470,564.65	495,498.69
Shares Outstanding (M)	61.85	61.85	61.85
Fair Value	$7,221.67	$7,607.79	$8,010.91
Upside / Downside	-52.27%	-49.72%	-47.05%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Grand Korea Leisure Co., Ltd. (114090.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener