DDM Analysis: 077500.KS

Valuation Snapshot

Stable Growth	$31,151.83 - $68,374.57	$64,076.99
Multi-Stage	$10,230.71 - $11,201.69	$10,707.26
Blended Fair Value	$37,392.13
Current Price	$6,810.00
Upside	449.08%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.06%	0.00%	199.98	242.98	369.54	154.62	185.05	123.86	123.20	225.75	245.94	467.42
YoY Growth	-	-	-17.70%	-34.25%	139.01%	-16.45%	49.41%	0.53%	-45.42%	-8.21%	-47.38%	0.00%
Dividend Yield	-	-	3.83%	3.06%	3.16%	1.38%	1.62%	2.71%	2.03%	2.80%	3.48%	12.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,427.17
(-) Cash Dividends Paid (M)	2,160.01
(=) Cash Retained (M)	5,267.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,485.43	928.40	557.04
Cash Retained (M)	5,267.16	5,267.16	5,267.16
(-) Cash Required (M)	-1,485.43	-928.40	-557.04
(=) Excess Retained (M)	3,781.73	4,338.77	4,710.12
(/) Shares Outstanding (M)	21.60	21.60	21.60
(=) Excess Retained per Share	175.06	200.84	218.03
LTM Dividend per Share	99.99	99.99	99.99
(+) Excess Retained per Share	175.06	200.84	218.03
(=) Adjusted Dividend	275.05	300.83	318.02
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$31,151.83	$64,076.99	$68,374.57
Upside / Downside	357.44%	840.92%	904.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,427.17	7,909.94	8,424.08	8,971.65	9,554.81	10,175.87	10,481.15
Payout Ratio	29.08%	41.27%	53.45%	65.63%	77.82%	90.00%	92.50%
Projected Dividends (M)	2,160.01	3,264.12	4,502.63	5,888.36	7,435.22	9,158.28	9,695.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,038.08	3,066.87	3,095.67
Year 2 PV (M)	3,900.61	3,974.90	4,049.90
Year 3 PV (M)	4,747.81	4,884.10	5,022.97
Year 4 PV (M)	5,579.88	5,794.46	6,015.18
Year 5 PV (M)	6,397.02	6,706.00	7,026.80
PV of Terminal Value (M)	197,348.04	206,880.02	216,776.82
Equity Value (M)	221,011.42	231,306.36	241,987.34
Shares Outstanding (M)	21.60	21.60	21.60
Fair Value	$10,230.71	$10,707.26	$11,201.69
Upside / Downside	50.23%	57.23%	64.49%

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

Uniquest Corporation (077500.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener