DDM Analysis: 002350.KS

Valuation Snapshot

Stable Growth	$41,374.09 - $133,898.18	$66,985.75
Multi-Stage	$40,532.89 - $44,484.41	$42,471.47
Blended Fair Value	$54,728.61
Current Price	$5,850.00
Upside	835.53%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	2.83%	6.14%	115.22	100.23	105.23	105.23	105.23	100.23	100.23	99.01	79.27	74.34
YoY Growth	-	-	14.95%	-4.75%	0.00%	0.00%	4.98%	0.00%	1.23%	24.90%	6.64%	17.03%
Dividend Yield	-	-	2.13%	1.20%	1.22%	1.64%	1.38%	2.14%	0.98%	0.79%	0.57%	0.51%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	161,672.00
(-) Cash Dividends Paid (M)	13,378.75
(=) Cash Retained (M)	148,293.25

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	32,334.40	20,209.00	12,125.40
Cash Retained (M)	148,293.25	148,293.25	148,293.25
(-) Cash Required (M)	-32,334.40	-20,209.00	-12,125.40
(=) Excess Retained (M)	115,958.85	128,084.25	136,167.85
(/) Shares Outstanding (M)	102.75	102.75	102.75
(=) Excess Retained per Share	1,128.55	1,246.56	1,325.23
LTM Dividend per Share	130.21	130.21	130.21
(+) Excess Retained per Share	1,128.55	1,246.56	1,325.23
(=) Adjusted Dividend	1,258.76	1,376.77	1,455.44
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.39%	4.39%	5.39%
Fair Value	$41,374.09	$66,985.75	$133,898.18
Upside / Downside	607.25%	1,045.06%	2,188.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	161,672.00	168,772.72	176,185.31	183,923.47	192,001.49	200,434.30	206,447.33
Payout Ratio	8.28%	24.62%	40.97%	57.31%	73.66%	90.00%	92.50%
Projected Dividends (M)	13,378.75	41,552.17	72,174.57	105,406.72	141,418.79	180,390.87	190,963.78

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.39%	4.39%	5.39%
Year 1 PV (M)	38,628.72	39,002.33	39,375.95
Year 2 PV (M)	62,375.99	63,588.42	64,812.52
Year 3 PV (M)	84,687.28	87,168.39	89,697.50
Year 4 PV (M)	105,626.69	109,772.81	114,039.81
Year 5 PV (M)	125,255.78	131,431.41	137,848.26
PV of Terminal Value (M)	3,748,179.52	3,932,980.39	4,124,999.59
Equity Value (M)	4,164,753.98	4,363,943.76	4,570,773.63
Shares Outstanding (M)	102.75	102.75	102.75
Fair Value	$40,532.89	$42,471.47	$44,484.41
Upside / Downside	592.87%	626.01%	660.42%

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

Nexen Tire Corporation (002350.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener