DDM Analysis: 185750.KS

Valuation Snapshot

Stable Growth	$377,998.41 - $919,664.34	$861,860.17
Multi-Stage	$132,898.46 - $145,531.06	$139,098.46
Blended Fair Value	$500,479.31
Current Price	$82,900.00
Upside	503.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.57%	16.80%	1,010.85	880.23	852.20	819.56	703.45	670.23	641.75	641.75	427.83	570.44
YoY Growth	-	-	14.84%	3.29%	3.98%	16.50%	4.96%	4.44%	0.00%	50.00%	-25.00%	166.67%
Dividend Yield	-	-	1.30%	0.83%	1.21%	0.96%	0.62%	1.01%	0.82%	0.71%	0.57%	0.61%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	60,985.71
(-) Cash Dividends Paid (M)	13,823.94
(=) Cash Retained (M)	47,161.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,197.14	7,623.21	4,573.93
Cash Retained (M)	47,161.77	47,161.77	47,161.77
(-) Cash Required (M)	-12,197.14	-7,623.21	-4,573.93
(=) Excess Retained (M)	34,964.63	39,538.56	42,587.84
(/) Shares Outstanding (M)	13.19	13.19	13.19
(=) Excess Retained per Share	2,651.25	2,998.07	3,229.29
LTM Dividend per Share	1,048.22	1,048.22	1,048.22
(+) Excess Retained per Share	2,651.25	2,998.07	3,229.29
(=) Adjusted Dividend	3,699.47	4,046.29	4,277.51
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$377,998.41	$861,860.17	$919,664.34
Upside / Downside	355.97%	939.64%	1,009.37%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	60,985.71	64,949.78	69,171.52	73,667.67	78,456.07	83,555.71	86,062.38
Payout Ratio	22.67%	36.13%	49.60%	63.07%	76.53%	90.00%	92.50%
Projected Dividends (M)	13,823.94	23,468.96	34,309.42	46,459.99	60,045.17	75,200.14	79,607.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	21,823.00	22,029.85	22,236.70
Year 2 PV (M)	29,665.70	30,230.75	30,801.13
Year 3 PV (M)	37,354.33	38,426.64	39,519.28
Year 4 PV (M)	44,891.14	46,617.52	48,393.23
Year 5 PV (M)	52,278.33	54,803.40	57,425.10
PV of Terminal Value (M)	1,566,652.37	1,642,322.27	1,720,888.23
Equity Value (M)	1,752,664.88	1,834,430.43	1,919,263.67
Shares Outstanding (M)	13.19	13.19	13.19
Fair Value	$132,898.46	$139,098.46	$145,531.06
Upside / Downside	60.31%	67.79%	75.55%

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

Chong Kun Dang Pharmaceutical Corp. (185750.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener