DDM Analysis: 085370.KQ

Valuation Snapshot

Stable Growth	$22,819.68 - $53,040.76	$33,440.69
Multi-Stage	$16,364.57 - $17,867.64	$17,102.52
Blended Fair Value	$25,271.61
Current Price	$36,400.00
Upside	-30.57%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	42.51%	0.00%	190.00	0.00	4.34	5.84	28.05	32.33	20.21	9.48	0.00	0.00
YoY Growth	-	-	0.00%	-100.00%	-25.82%	-79.17%	-13.22%	59.92%	113.18%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.75%	0.00%	0.02%	0.03%	0.14%	0.16%	0.10%	0.05%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,696.95
(-) Cash Dividends Paid (M)	8,264.27
(=) Cash Retained (M)	20,432.68

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,739.39	3,587.12	2,152.27
Cash Retained (M)	20,432.68	20,432.68	20,432.68
(-) Cash Required (M)	-5,739.39	-3,587.12	-2,152.27
(=) Excess Retained (M)	14,693.29	16,845.56	18,280.40
(/) Shares Outstanding (M)	26.17	26.17	26.17
(=) Excess Retained per Share	561.47	643.72	698.55
LTM Dividend per Share	315.80	315.80	315.80
(+) Excess Retained per Share	561.47	643.72	698.55
(=) Adjusted Dividend	877.28	959.52	1,014.35
WACC / Discount Rate	9.56%	9.56%	9.56%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$22,819.68	$33,440.69	$53,040.76
Upside / Downside	-37.31%	-8.13%	45.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,696.95	30,562.25	32,548.79	34,664.47	36,917.66	39,317.30	40,496.82
Payout Ratio	28.80%	41.04%	53.28%	65.52%	77.76%	90.00%	92.50%
Projected Dividends (M)	8,264.27	12,542.36	17,341.69	22,711.94	28,707.05	35,385.57	37,459.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.56%	9.56%	9.56%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	11,340.88	11,448.38	11,555.87
Year 2 PV (M)	14,178.37	14,448.42	14,721.03
Year 3 PV (M)	16,790.22	17,272.20	17,763.33
Year 4 PV (M)	19,189.25	19,927.22	20,686.26
Year 5 PV (M)	21,387.65	22,420.68	23,493.25
PV of Terminal Value (M)	345,359.74	362,040.74	379,360.17
Equity Value (M)	428,246.10	447,557.64	467,579.91
Shares Outstanding (M)	26.17	26.17	26.17
Fair Value	$16,364.57	$17,102.52	$17,867.64
Upside / Downside	-55.04%	-53.02%	-50.91%

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

Lutronic Corporation (085370.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener