DDM Analysis: 002840.KS

Valuation Snapshot

Stable Growth	$943,284.12 - $1,898,809.68	$1,779,462.75
Multi-Stage	$289,445.12 - $317,024.96	$302,980.80
Blended Fair Value	$1,041,221.77
Current Price	$150,000.00
Upside	594.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.29%	0.00%	2,029.38	1,548.46	1,586.52	6,142.16	701.96	996.21	384.89	65.15	168.92	41.63
YoY Growth	-	-	31.06%	-2.40%	-74.17%	775.00%	-29.54%	158.83%	490.78%	-61.43%	305.80%	0.00%
Dividend Yield	-	-	1.09%	0.86%	0.93%	3.49%	0.37%	1.74%	0.72%	0.18%	0.46%	0.15%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	44,261.00
(-) Cash Dividends Paid (M)	9,280.29
(=) Cash Retained (M)	34,980.71

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,852.20	5,532.63	3,319.58
Cash Retained (M)	34,980.71	34,980.71	34,980.71
(-) Cash Required (M)	-8,852.20	-5,532.63	-3,319.58
(=) Excess Retained (M)	26,128.51	29,448.08	31,661.13
(/) Shares Outstanding (M)	4.64	4.64	4.64
(=) Excess Retained per Share	5,636.31	6,352.39	6,829.78
LTM Dividend per Share	2,001.90	2,001.90	2,001.90
(+) Excess Retained per Share	5,636.31	6,352.39	6,829.78
(=) Adjusted Dividend	7,638.20	8,354.29	8,831.67
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$943,284.12	$1,779,462.75	$1,898,809.68
Upside / Downside	528.86%	1,086.31%	1,165.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	44,261.00	47,137.97	50,201.94	53,465.06	56,940.29	60,641.41	62,460.65
Payout Ratio	20.97%	34.77%	48.58%	62.39%	76.19%	90.00%	92.50%
Projected Dividends (M)	9,280.29	16,391.64	24,388.26	33,355.18	43,384.77	54,577.27	57,776.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	15,267.59	15,412.30	15,557.02
Year 2 PV (M)	21,158.10	21,561.10	21,967.90
Year 3 PV (M)	26,952.99	27,726.71	28,515.10
Year 4 PV (M)	32,653.43	33,909.18	35,200.82
Year 5 PV (M)	38,260.55	40,108.54	42,027.27
PV of Terminal Value (M)	1,207,502.56	1,265,825.39	1,326,380.36
Equity Value (M)	1,341,795.21	1,404,543.23	1,469,648.48
Shares Outstanding (M)	4.64	4.64	4.64
Fair Value	$289,445.12	$302,980.80	$317,024.96
Upside / Downside	92.96%	101.99%	111.35%

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

Miwon Commercial Co., Ltd. (002840.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener