DDM Analysis: 013890.KS

Valuation Snapshot

Stable Growth	$25,111.20 - $42,908.54	$32,825.80
Multi-Stage	$102,641.22 - $113,401.47	$107,913.53
Blended Fair Value	$70,369.66
Current Price	$17,020.00
Upside	313.45%
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%	86.77	464.67	392.01	338.93	480.25	0.00	0.00	0.00	0.00	0.00
YoY Growth	-	-	-81.33%	18.54%	15.66%	-29.43%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.44%	3.42%	1.68%	0.62%	0.81%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	43,305.05
(-) Cash Dividends Paid (M)	1,973.32
(=) Cash Retained (M)	41,331.73

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,661.01	5,413.13	3,247.88
Cash Retained (M)	41,331.73	41,331.73	41,331.73
(-) Cash Required (M)	-8,661.01	-5,413.13	-3,247.88
(=) Excess Retained (M)	32,670.72	35,918.60	38,083.85
(/) Shares Outstanding (M)	20.92	20.92	20.92
(=) Excess Retained per Share	1,561.38	1,716.60	1,820.08
LTM Dividend per Share	94.31	94.31	94.31
(+) Excess Retained per Share	1,561.38	1,716.60	1,820.08
(=) Adjusted Dividend	1,655.69	1,810.91	1,914.39
WACC / Discount Rate	4.46%	4.46%	4.46%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$25,111.20	$32,825.80	$42,908.54
Upside / Downside	47.54%	92.87%	152.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	43,305.05	42,872.00	42,443.28	42,018.85	41,598.66	41,182.67	42,418.15
Payout Ratio	4.56%	21.65%	38.73%	55.82%	72.91%	90.00%	92.50%
Projected Dividends (M)	1,973.32	9,279.83	16,440.01	23,456.06	30,330.15	37,064.41	39,236.79

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.46%	4.46%	4.46%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	8,793.76	8,883.49	8,973.22
Year 2 PV (M)	14,762.87	15,065.69	15,371.59
Year 3 PV (M)	19,959.90	20,577.17	21,207.04
Year 4 PV (M)	24,457.50	25,471.15	26,515.98
Year 5 PV (M)	28,322.33	29,797.14	31,332.75
PV of Terminal Value (M)	2,051,394.13	2,158,214.98	2,269,440.13
Equity Value (M)	2,147,690.48	2,258,009.62	2,372,840.72
Shares Outstanding (M)	20.92	20.92	20.92
Fair Value	$102,641.22	$107,913.53	$113,401.47
Upside / Downside	503.06%	534.04%	566.28%

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

Zinus, Inc (013890.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener