DDM Analysis: 010100.KS

Valuation Snapshot

Stable Growth	$24,518.51 - $63,833.22	$37,277.90
Multi-Stage	$27,400.11 - $30,082.94	$28,716.16
Blended Fair Value	$32,997.03
Current Price	$4,275.00
Upside	671.86%
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%	2.13%	99.89	69.92	52.06	49.94	49.94	0.00	0.00	49.94	0.00	63.72
YoY Growth	-	-	42.86%	34.31%	4.23%	0.00%	0.00%	0.00%	-100.00%	0.00%	-100.00%	-21.22%
Dividend Yield	-	-	2.37%	1.31%	1.92%	1.72%	1.64%	0.00%	0.00%	2.25%	0.00%	2.01%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	33,187.79
(-) Cash Dividends Paid (M)	3,045.04
(=) Cash Retained (M)	30,142.75

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,637.56	4,148.47	2,489.08
Cash Retained (M)	30,142.75	30,142.75	30,142.75
(-) Cash Required (M)	-6,637.56	-4,148.47	-2,489.08
(=) Excess Retained (M)	23,505.19	25,994.27	27,653.66
(/) Shares Outstanding (M)	30.48	30.48	30.48
(=) Excess Retained per Share	771.07	852.72	907.15
LTM Dividend per Share	99.89	99.89	99.89
(+) Excess Retained per Share	771.07	852.72	907.15
(=) Adjusted Dividend	870.96	952.61	1,007.04
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.88%	3.88%	4.88%
Fair Value	$24,518.51	$37,277.90	$63,833.22
Upside / Downside	473.53%	772.00%	1,393.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	33,187.79	34,476.47	35,815.19	37,205.89	38,650.59	40,151.39	41,355.93
Payout Ratio	9.18%	25.34%	41.51%	57.67%	73.84%	90.00%	92.50%
Projected Dividends (M)	3,045.04	8,736.39	14,865.13	21,456.66	28,537.68	36,136.25	38,254.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	2.88%	3.88%	4.88%
Year 1 PV (M)	8,121.35	8,200.28	8,279.22
Year 2 PV (M)	12,845.79	13,096.72	13,350.08
Year 3 PV (M)	17,236.55	17,744.06	18,261.43
Year 4 PV (M)	21,310.95	22,151.66	23,017.00
Year 5 PV (M)	25,085.53	26,328.59	27,620.45
PV of Terminal Value (M)	750,664.64	787,862.22	826,520.01
Equity Value (M)	835,264.81	875,383.54	917,048.19
Shares Outstanding (M)	30.48	30.48	30.48
Fair Value	$27,400.11	$28,716.16	$30,082.94
Upside / Downside	540.94%	571.72%	603.69%

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

Korea Movenex Co., Ltd. (010100.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener