DDM Analysis: 011210.KS

Valuation Snapshot

Stable Growth	$165,936.39 - $740,023.16	$289,878.33
Multi-Stage	$143,978.04 - $157,886.66	$150,802.28
Blended Fair Value	$220,340.31
Current Price	$48,400.00
Upside	355.25%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.28%	5.82%	849.46	699.55	697.34	697.34	697.34	597.73	597.73	1,095.83	1,095.83	796.97
YoY Growth	-	-	21.43%	0.32%	0.00%	0.00%	16.67%	0.00%	-45.45%	0.00%	37.50%	65.17%
Dividend Yield	-	-	1.92%	1.20%	1.25%	1.08%	0.90%	2.23%	1.41%	1.98%	1.61%	0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	144,806.00
(-) Cash Dividends Paid (M)	29,311.00
(=) Cash Retained (M)	115,495.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	28,961.20	18,100.75	10,860.45
Cash Retained (M)	115,495.00	115,495.00	115,495.00
(-) Cash Required (M)	-28,961.20	-18,100.75	-10,860.45
(=) Excess Retained (M)	86,533.80	97,394.25	104,634.55
(/) Shares Outstanding (M)	26.66	26.66	26.66
(=) Excess Retained per Share	3,245.49	3,652.82	3,924.37
LTM Dividend per Share	1,099.32	1,099.32	1,099.32
(+) Excess Retained per Share	3,245.49	3,652.82	3,924.37
(=) Adjusted Dividend	4,344.82	4,752.14	5,023.70
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.82%	4.82%	5.82%
Fair Value	$165,936.39	$289,878.33	$740,023.16
Upside / Downside	242.84%	498.92%	1,428.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	144,806.00	151,784.23	159,098.73	166,765.73	174,802.20	183,225.95	188,722.72
Payout Ratio	20.24%	34.19%	48.14%	62.10%	76.05%	90.00%	92.50%
Projected Dividends (M)	29,311.00	51,899.96	76,597.99	103,555.89	132,934.12	164,903.35	174,568.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.82%	4.82%	5.82%
Year 1 PV (M)	48,250.51	48,715.26	49,180.02
Year 2 PV (M)	66,204.43	67,485.95	68,779.76
Year 3 PV (M)	83,210.72	85,638.45	88,112.95
Year 4 PV (M)	99,306.07	103,187.83	107,182.29
Year 5 PV (M)	114,525.88	120,148.82	125,990.47
PV of Terminal Value (M)	3,427,352.76	3,595,627.20	3,770,447.16
Equity Value (M)	3,838,850.37	4,020,803.51	4,209,692.65
Shares Outstanding (M)	26.66	26.66	26.66
Fair Value	$143,978.04	$150,802.28	$157,886.66
Upside / Downside	197.48%	211.57%	226.21%

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

HYUNDAI WIA Corporation (011210.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener