DDM Analysis: 122870.KQ

Valuation Snapshot

Stable Growth	$53,711.48 - $118,990.38	$77,429.27
Multi-Stage	$38,179.02 - $41,730.96	$39,922.73
Blended Fair Value	$58,676.00
Current Price	$97,700.00
Upside	-39.94%
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	15.56%	6.75%	323.22	249.45	246.61	0.00	0.00	156.87	156.87	191.25	309.41	221.01
YoY Growth	-	-	29.57%	1.15%	0.00%	0.00%	-100.00%	0.00%	-17.98%	-38.19%	40.00%	31.39%
Dividend Yield	-	-	0.51%	0.55%	0.43%	0.00%	0.00%	0.65%	0.42%	0.62%	1.06%	0.57%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,434.17
(-) Cash Dividends Paid (M)	4,636.72
(=) Cash Retained (M)	45,797.45

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,086.83	6,304.27	3,782.56
Cash Retained (M)	45,797.45	45,797.45	45,797.45
(-) Cash Required (M)	-10,086.83	-6,304.27	-3,782.56
(=) Excess Retained (M)	35,710.61	39,493.18	42,014.89
(/) Shares Outstanding (M)	18.55	18.55	18.55
(=) Excess Retained per Share	1,924.92	2,128.81	2,264.74
LTM Dividend per Share	249.93	249.93	249.93
(+) Excess Retained per Share	1,924.92	2,128.81	2,264.74
(=) Adjusted Dividend	2,174.85	2,378.75	2,514.67
WACC / Discount Rate	9.77%	9.77%	9.77%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$53,711.48	$77,429.27	$118,990.38
Upside / Downside	-45.02%	-20.75%	21.79%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,434.17	53,712.39	57,203.69	60,921.93	64,881.86	69,099.18	71,172.15
Payout Ratio	9.19%	25.35%	41.52%	57.68%	73.84%	90.00%	92.50%
Projected Dividends (M)	4,636.72	13,618.71	23,748.78	35,138.21	47,907.93	62,189.26	65,834.24

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.77%	9.77%	9.77%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	12,289.89	12,406.38	12,522.87
Year 2 PV (M)	19,340.38	19,708.76	20,080.62
Year 3 PV (M)	25,823.52	26,564.82	27,320.17
Year 4 PV (M)	31,772.77	32,994.66	34,251.46
Year 5 PV (M)	37,219.87	39,017.61	40,884.14
PV of Terminal Value (M)	581,841.17	609,944.32	639,123.04
Equity Value (M)	708,287.60	740,636.54	774,182.30
Shares Outstanding (M)	18.55	18.55	18.55
Fair Value	$38,179.02	$39,922.73	$41,730.96
Upside / Downside	-60.92%	-59.14%	-57.29%

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

YG Entertainment Inc. (122870.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener