DDM Analysis: 036570.KS

Valuation Snapshot

Stable Growth	$314,984.37 - $692,648.12	$453,026.13
Multi-Stage	$1,391,458.51 - $1,540,299.08	$1,464,360.89
Blended Fair Value	$958,693.51
Current Price	$216,000.00
Upside	343.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-12.59%	18.18%	3,277.39	6,993.99	6,135.45	9,084.13	5,546.10	6,423.28	7,976.14	4,183.31	3,096.78	3,539.06
YoY Growth	-	-	-53.14%	13.99%	-32.46%	63.79%	-13.66%	-19.47%	90.67%	35.09%	-12.50%	473.62%
Dividend Yield	-	-	2.19%	3.40%	1.65%	1.94%	0.64%	0.99%	1.63%	1.00%	1.02%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	341,592.84
(-) Cash Dividends Paid (M)	28,314.46
(=) Cash Retained (M)	313,278.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68,318.57	42,699.11	25,619.46
Cash Retained (M)	313,278.38	313,278.38	313,278.38
(-) Cash Required (M)	-68,318.57	-42,699.11	-25,619.46
(=) Excess Retained (M)	244,959.81	270,579.27	287,658.91
(/) Shares Outstanding (M)	19.40	19.40	19.40
(=) Excess Retained per Share	12,629.56	13,950.44	14,831.03
LTM Dividend per Share	1,459.83	1,459.83	1,459.83
(+) Excess Retained per Share	12,629.56	13,950.44	14,831.03
(=) Adjusted Dividend	14,089.39	15,410.27	16,290.86
WACC / Discount Rate	0.83%	0.83%	0.83%
Growth Rate	-3.49%	-2.49%	-1.49%
Fair Value	$314,984.37	$453,026.13	$692,648.12
Upside / Downside	45.83%	109.73%	220.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	341,592.84	333,085.26	324,789.57	316,700.49	308,812.87	301,121.70	310,155.35
Payout Ratio	8.29%	24.63%	40.97%	57.32%	73.66%	90.00%	92.50%
Projected Dividends (M)	28,314.46	82,042.77	133,077.24	181,518.72	227,464.74	271,009.53	286,893.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.83%	0.83%	0.83%
Growth Rate	-3.49%	-2.49%	-1.49%
Year 1 PV (M)	80,535.88	81,370.36	82,204.85
Year 2 PV (M)	128,233.64	130,904.83	133,603.57
Year 3 PV (M)	171,699.37	177,092.15	182,596.68
Year 4 PV (M)	211,208.04	220,098.92	229,267.59
Year 5 PV (M)	247,018.81	260,084.43	273,697.17
PV of Terminal Value (M)	26,149,685.72	27,532,827.08	28,973,886.00
Equity Value (M)	26,988,381.46	28,402,377.78	29,875,255.86
Shares Outstanding (M)	19.40	19.40	19.40
Fair Value	$1,391,458.51	$1,464,360.89	$1,540,299.08
Upside / Downside	544.19%	577.94%	613.10%

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

Ncsoft Corporation (036570.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener