DDM Analysis: 000500.KS

Valuation Snapshot

Stable Growth	$123,963.92 - $658,935.98	$245,892.96
Multi-Stage	$79,088.56 - $86,597.27	$82,773.65
Blended Fair Value	$164,333.31
Current Price	$55,400.00
Upside	196.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	10.49	111.43	159.18	159.20	159.07	159.07	159.07	159.07	159.07
YoY Growth	-	-	-100.00%	-90.59%	-30.00%	-0.01%	0.08%	0.00%	0.00%	0.00%	0.00%	-40.00%
Dividend Yield	-	-	0.00%	0.04%	0.73%	0.73%	0.68%	1.45%	1.16%	0.87%	0.89%	1.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,368.56
(-) Cash Dividends Paid (M)	12,113.22
(=) Cash Retained (M)	37,255.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,873.71	6,171.07	3,702.64
Cash Retained (M)	37,255.34	37,255.34	37,255.34
(-) Cash Required (M)	-9,873.71	-6,171.07	-3,702.64
(=) Excess Retained (M)	27,381.63	31,084.27	33,552.70
(/) Shares Outstanding (M)	14.81	14.81	14.81
(=) Excess Retained per Share	1,848.52	2,098.48	2,265.12
LTM Dividend per Share	817.76	817.76	817.76
(+) Excess Retained per Share	1,848.52	2,098.48	2,265.12
(=) Adjusted Dividend	2,666.27	2,916.24	3,082.88
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	4.87%	5.87%	6.87%
Fair Value	$123,963.92	$245,892.96	$658,935.98
Upside / Downside	123.76%	343.85%	1,089.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,368.56	52,266.61	55,334.78	58,583.06	62,022.02	65,662.85	67,632.74
Payout Ratio	24.54%	37.63%	50.72%	63.81%	76.91%	90.00%	92.50%
Projected Dividends (M)	12,113.22	19,667.42	28,066.79	37,384.50	47,699.43	59,096.57	62,560.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	4.87%	5.87%	6.87%
Year 1 PV (M)	18,185.77	18,359.18	18,532.59
Year 2 PV (M)	23,997.22	24,457.06	24,921.26
Year 3 PV (M)	29,555.89	30,409.48	31,279.34
Year 4 PV (M)	34,869.84	36,219.00	37,606.94
Year 5 PV (M)	39,946.90	41,888.16	43,904.16
PV of Terminal Value (M)	1,024,963.42	1,074,772.50	1,126,499.44
Equity Value (M)	1,171,519.04	1,226,105.38	1,282,743.75
Shares Outstanding (M)	14.81	14.81	14.81
Fair Value	$79,088.56	$82,773.65	$86,597.27
Upside / Downside	42.76%	49.41%	56.31%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

GAON CABLE Co., Ltd. (000500.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener