DDM Analysis: 030190.KQ

Valuation Snapshot

Stable Growth	$65,685.50 - $169,881.16	$159,203.53
Multi-Stage	$24,349.63 - $26,647.46	$25,477.46
Blended Fair Value	$92,340.49
Current Price	$12,340.00
Upside	648.30%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	20.11%	15.01%	330.64	275.53	230.45	190.37	140.27	132.25	122.08	101.73	91.56	91.56
YoY Growth	-	-	20.00%	19.57%	21.05%	35.71%	6.06%	8.33%	20.00%	11.11%	0.00%	12.10%
Dividend Yield	-	-	2.68%	1.40%	1.30%	1.08%	0.79%	0.75%	0.69%	0.58%	0.52%	0.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,968.11
(-) Cash Dividends Paid (M)	19,728.32
(=) Cash Retained (M)	31,239.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,193.62	6,371.01	3,822.61
Cash Retained (M)	31,239.79	31,239.79	31,239.79
(-) Cash Required (M)	-10,193.62	-6,371.01	-3,822.61
(=) Excess Retained (M)	21,046.17	24,868.77	27,417.18
(/) Shares Outstanding (M)	59.67	59.67	59.67
(=) Excess Retained per Share	352.73	416.79	459.50
LTM Dividend per Share	330.64	330.64	330.64
(+) Excess Retained per Share	352.73	416.79	459.50
(=) Adjusted Dividend	683.37	747.43	790.14
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$65,685.50	$159,203.53	$169,881.16
Upside / Downside	432.30%	1,190.14%	1,276.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,968.11	54,281.04	57,809.30	61,566.91	65,568.76	69,830.73	71,925.65
Payout Ratio	38.71%	48.97%	59.22%	69.48%	79.74%	90.00%	92.50%
Projected Dividends (M)	19,728.32	26,579.12	34,237.16	42,778.46	52,285.47	62,847.65	66,531.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,699.95	24,934.07	25,168.19
Year 2 PV (M)	29,567.10	30,130.27	30,698.75
Year 3 PV (M)	34,331.41	35,316.94	36,321.15
Year 4 PV (M)	38,994.47	40,494.08	42,036.54
Year 5 PV (M)	43,557.86	45,661.72	47,846.10
PV of Terminal Value (M)	1,281,716.47	1,343,623.85	1,407,900.58
Equity Value (M)	1,452,867.25	1,520,160.93	1,589,971.32
Shares Outstanding (M)	59.67	59.67	59.67
Fair Value	$24,349.63	$25,477.46	$26,647.46
Upside / Downside	97.32%	106.46%	115.94%

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

Analysis Mode

Ticker

Industry

Sector

NICE Information Service Co., Ltd. (030190.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener