DDM Analysis: 003850.KS

Valuation Snapshot

Stable Growth	$36,557.77 - $88,954.17	$83,363.09
Multi-Stage	$12,886.89 - $14,109.99	$13,487.19
Blended Fair Value	$48,425.14
Current Price	$8,230.00
Upside	488.40%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	21.82%	20.35%	95.17	92.64	92.67	63.45	59.13	35.48	95.64	22.77	21.89	20.83
YoY Growth	-	-	2.73%	-0.03%	46.05%	7.30%	66.67%	-62.90%	320.12%	3.99%	5.12%	39.48%
Dividend Yield	-	-	1.10%	0.72%	1.06%	0.48%	0.35%	0.39%	1.06%	0.27%	0.29%	0.27%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	31,800.53
(-) Cash Dividends Paid (M)	8,396.29
(=) Cash Retained (M)	23,404.24

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,360.11	3,975.07	2,385.04
Cash Retained (M)	23,404.24	23,404.24	23,404.24
(-) Cash Required (M)	-6,360.11	-3,975.07	-2,385.04
(=) Excess Retained (M)	17,044.13	19,429.17	21,019.20
(/) Shares Outstanding (M)	71.10	71.10	71.10
(=) Excess Retained per Share	239.73	273.28	295.64
LTM Dividend per Share	118.10	118.10	118.10
(+) Excess Retained per Share	239.73	273.28	295.64
(=) Adjusted Dividend	357.83	391.38	413.74
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$36,557.77	$83,363.09	$88,954.17
Upside / Downside	344.20%	912.92%	980.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	31,800.53	33,867.56	36,068.96	38,413.44	40,910.31	43,569.48	44,876.57
Payout Ratio	26.40%	39.12%	51.84%	64.56%	77.28%	90.00%	92.50%
Projected Dividends (M)	8,396.29	13,249.80	18,698.79	24,800.18	31,615.73	39,212.53	41,510.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	12,320.53	12,437.32	12,554.10
Year 2 PV (M)	16,167.91	16,475.87	16,786.72
Year 3 PV (M)	19,939.54	20,511.94	21,095.18
Year 4 PV (M)	23,636.54	24,545.53	25,480.50
Year 5 PV (M)	27,259.99	28,576.66	29,943.72
PV of Terminal Value (M)	816,888.55	856,344.57	897,310.67
Equity Value (M)	916,213.07	958,891.88	1,003,170.89
Shares Outstanding (M)	71.10	71.10	71.10
Fair Value	$12,886.89	$13,487.19	$14,109.99
Upside / Downside	56.58%	63.88%	71.45%

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

Boryung Corporation (003850.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener