DDM Analysis: 042670.KS

Valuation Snapshot

Stable Growth	$732.21 - $954.38	$849.37
Multi-Stage	$2,223.72 - $2,477.78	$2,347.91
Blended Fair Value	$1,598.64
Current Price	$12,640.00
Upside	-87.35%
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	-16.47%	2.46%	113.94	248.59	0.00	0.00	152.84	280.21	278.90	243.50	94.94	181.51
YoY Growth	-	-	-54.17%	0.00%	0.00%	-100.00%	-45.45%	0.47%	14.54%	156.49%	-47.70%	103.07%
Dividend Yield	-	-	1.35%	2.97%	0.00%	0.00%	0.54%	3.55%	1.52%	1.00%	0.40%	1.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	44,980.37
(-) Cash Dividends Paid (M)	13,447.00
(=) Cash Retained (M)	31,533.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,996.07	5,622.55	3,373.53
Cash Retained (M)	31,533.37	31,533.37	31,533.37
(-) Cash Required (M)	-8,996.07	-5,622.55	-3,373.53
(=) Excess Retained (M)	22,537.29	25,910.82	28,159.84
(/) Shares Outstanding (M)	192.64	192.64	192.64
(=) Excess Retained per Share	116.99	134.50	146.18
LTM Dividend per Share	69.80	69.80	69.80
(+) Excess Retained per Share	116.99	134.50	146.18
(=) Adjusted Dividend	186.80	204.31	215.98
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-14.85%	-13.85%	-12.85%
Fair Value	$732.21	$849.37	$954.38
Upside / Downside	-94.21%	-93.28%	-92.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	44,980.37	38,748.50	33,380.03	28,755.34	24,771.39	21,339.40	21,979.58
Payout Ratio	29.90%	41.92%	53.94%	65.96%	77.98%	90.00%	92.50%
Projected Dividends (M)	13,447.00	16,241.90	18,004.24	18,966.48	19,316.50	19,205.46	20,331.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	-14.85%	-13.85%	-12.85%
Year 1 PV (M)	15,021.83	15,198.25	15,374.68
Year 2 PV (M)	15,400.92	15,764.80	16,132.93
Year 3 PV (M)	15,005.29	15,540.22	16,087.71
Year 4 PV (M)	14,134.22	14,810.02	15,509.76
Year 5 PV (M)	12,997.33	13,778.71	14,597.23
PV of Terminal Value (M)	355,817.76	377,209.09	399,617.08
Equity Value (M)	428,377.35	452,301.09	477,319.39
Shares Outstanding (M)	192.64	192.64	192.64
Fair Value	$2,223.72	$2,347.91	$2,477.78
Upside / Downside	-82.41%	-81.42%	-80.40%

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

HD Hyundai Infracore Co., Ltd. (042670.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener