DDM Analysis: 047810.KS

Valuation Snapshot

Stable Growth	$25,286.91 - $52,890.55	$35,721.63
Multi-Stage	$27,259.78 - $29,858.03	$28,534.69
Blended Fair Value	$32,128.16
Current Price	$108,000.00
Upside	-70.25%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.11%	9.60%	499.52	249.76	199.81	199.81	399.61	199.81	0.00	679.34	399.61	249.75
YoY Growth	-	-	100.00%	25.00%	0.00%	-50.00%	100.00%	0.00%	-100.00%	70.00%	60.00%	25.00%
Dividend Yield	-	-	0.67%	0.48%	0.42%	0.47%	1.09%	0.95%	0.00%	1.36%	0.69%	0.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	137,094.14
(-) Cash Dividends Paid (M)	48,737.55
(=) Cash Retained (M)	88,356.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	27,418.83	17,136.77	10,282.06
Cash Retained (M)	88,356.59	88,356.59	88,356.59
(-) Cash Required (M)	-27,418.83	-17,136.77	-10,282.06
(=) Excess Retained (M)	60,937.76	71,219.82	78,074.53
(/) Shares Outstanding (M)	97.57	97.57	97.57
(=) Excess Retained per Share	624.56	729.94	800.20
LTM Dividend per Share	499.52	499.52	499.52
(+) Excess Retained per Share	624.56	729.94	800.20
(=) Adjusted Dividend	1,124.08	1,229.46	1,299.71
WACC / Discount Rate	7.66%	7.66%	7.66%
Growth Rate	3.08%	4.08%	5.08%
Fair Value	$25,286.91	$35,721.63	$52,890.55
Upside / Downside	-76.59%	-66.92%	-51.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	137,094.14	142,687.11	148,508.24	154,566.87	160,872.66	167,435.70	172,458.77
Payout Ratio	35.55%	46.44%	57.33%	68.22%	79.11%	90.00%	92.50%
Projected Dividends (M)	48,737.55	66,264.38	85,140.16	105,445.78	127,266.50	150,692.13	159,524.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.66%	7.66%	7.66%
Growth Rate	3.08%	4.08%	5.08%
Year 1 PV (M)	60,957.26	61,548.62	62,139.98
Year 2 PV (M)	72,048.52	73,453.22	74,871.48
Year 3 PV (M)	82,085.25	84,497.48	86,956.52
Year 4 PV (M)	91,137.12	94,725.49	98,418.79
Year 5 PV (M)	99,269.79	104,179.32	109,281.21
PV of Terminal Value (M)	2,254,218.24	2,365,703.97	2,481,557.66
Equity Value (M)	2,659,716.18	2,784,108.11	2,913,225.65
Shares Outstanding (M)	97.57	97.57	97.57
Fair Value	$27,259.78	$28,534.69	$29,858.03
Upside / Downside	-74.76%	-73.58%	-72.35%

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 Aerospace Industries, Ltd. (047810.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener