DDM Analysis: 034230.KQ

Valuation Snapshot

Stable Growth	$12,987.08 - $22,905.69	$17,195.26
Multi-Stage	$26,687.52 - $29,393.71	$28,014.20
Blended Fair Value	$22,604.73
Current Price	$10,320.00
Upside	119.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.27%	-13.09%	97.35	0.00	0.00	0.00	96.04	96.04	96.04	288.12	360.15	482.15
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	0.00%	0.00%	-66.67%	-20.00%	-25.30%	21.79%
Dividend Yield	-	-	0.94%	0.00%	0.00%	0.00%	0.58%	0.74%	0.53%	1.37%	2.61%	3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	87,078.55
(-) Cash Dividends Paid (M)	8,634.78
(=) Cash Retained (M)	78,443.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,415.71	10,884.82	6,530.89
Cash Retained (M)	78,443.78	78,443.78	78,443.78
(-) Cash Required (M)	-17,415.71	-10,884.82	-6,530.89
(=) Excess Retained (M)	61,028.07	67,558.96	71,912.88
(/) Shares Outstanding (M)	88.70	88.70	88.70
(=) Excess Retained per Share	688.05	761.68	810.77
LTM Dividend per Share	97.35	97.35	97.35
(+) Excess Retained per Share	688.05	761.68	810.77
(=) Adjusted Dividend	785.40	859.03	908.12
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	-0.18%	0.82%	1.82%
Fair Value	$12,987.08	$17,195.26	$22,905.69
Upside / Downside	25.84%	66.62%	121.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	87,078.55	87,796.63	88,520.63	89,250.60	89,986.59	90,728.65	93,450.50
Payout Ratio	9.92%	25.93%	41.95%	57.97%	73.98%	90.00%	92.50%
Projected Dividends (M)	8,634.78	22,768.18	37,134.09	51,735.39	66,574.97	81,655.78	86,441.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	-0.18%	0.82%	1.82%
Year 1 PV (M)	21,294.19	21,507.50	21,720.82
Year 2 PV (M)	32,481.67	33,135.71	33,796.26
Year 3 PV (M)	42,323.94	43,608.67	44,919.14
Year 4 PV (M)	50,938.03	53,010.01	55,144.56
Year 5 PV (M)	58,432.02	61,417.98	64,524.78
PV of Terminal Value (M)	2,161,646.28	2,272,109.56	2,387,043.24
Equity Value (M)	2,367,116.12	2,484,789.42	2,607,148.80
Shares Outstanding (M)	88.70	88.70	88.70
Fair Value	$26,687.52	$28,014.20	$29,393.71
Upside / Downside	158.60%	171.46%	184.82%

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

Paradise Co., Ltd. (034230.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener