DDM Analysis: 112610.KS

Valuation Snapshot

Stable Growth	$367,921.97 - $901,078.34	$844,442.37
Multi-Stage	$129,863.69 - $142,211.75	$135,924.02
Blended Fair Value	$490,183.19
Current Price	$41,900.00
Upside	1,069.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.33%	15.27%	492.07	492.07	601.06	410.61	169.26	147.03	131.27	75.62	116.36	195.88
YoY Growth	-	-	0.00%	-18.13%	46.38%	142.60%	15.11%	12.01%	73.59%	-35.01%	-40.60%	64.92%
Dividend Yield	-	-	1.45%	0.86%	0.82%	0.65%	0.22%	1.15%	0.72%	0.46%	1.36%	2.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	190,737.50
(-) Cash Dividends Paid (M)	41,438.68
(=) Cash Retained (M)	149,298.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38,147.50	23,842.19	14,305.31
Cash Retained (M)	149,298.82	149,298.82	149,298.82
(-) Cash Required (M)	-38,147.50	-23,842.19	-14,305.31
(=) Excess Retained (M)	111,151.32	125,456.63	134,993.51
(/) Shares Outstanding (M)	42.10	42.10	42.10
(=) Excess Retained per Share	2,640.35	2,980.16	3,206.71
LTM Dividend per Share	984.36	984.36	984.36
(+) Excess Retained per Share	2,640.35	2,980.16	3,206.71
(=) Adjusted Dividend	3,624.70	3,964.52	4,191.06
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$367,921.97	$844,442.37	$901,078.34
Upside / Downside	778.10%	1,915.38%	2,050.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	190,737.50	203,135.44	216,339.24	230,401.29	245,377.37	261,326.90	269,166.71
Payout Ratio	21.73%	35.38%	49.04%	62.69%	76.35%	90.00%	92.50%
Projected Dividends (M)	41,438.68	71,870.13	106,082.60	144,439.03	187,333.60	235,194.21	248,979.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	66,825.34	67,458.76	68,092.17
Year 2 PV (M)	91,712.73	93,459.60	95,222.95
Year 3 PV (M)	116,108.17	119,441.22	122,837.45
Year 4 PV (M)	140,018.89	145,403.62	150,942.19
Year 5 PV (M)	163,452.03	171,346.83	179,543.77
PV of Terminal Value (M)	4,888,787.13	5,124,917.38	5,370,084.88
Equity Value (M)	5,466,904.30	5,722,027.40	5,986,723.42
Shares Outstanding (M)	42.10	42.10	42.10
Fair Value	$129,863.69	$135,924.02	$142,211.75
Upside / Downside	209.94%	224.40%	239.41%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

CS Wind Corporation (112610.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener