DDM Analysis: 051900.KS

Valuation Snapshot

Stable Growth	$44,614.74 - $64,618.87	$54,333.37
Multi-Stage	$121,449.67 - $133,805.37	$127,503.92
Blended Fair Value	$90,918.65
Current Price	$319,500.00
Upside	-71.54%
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	-17.74%	-0.67%	3,260.17	5,299.32	10,975.93	10,155.94	10,716.72	8,653.03	8,824.02	7,309.35	5,092.43	3,691.59
YoY Growth	-	-	-38.48%	-51.72%	8.07%	-5.23%	23.85%	-1.94%	20.72%	43.53%	37.95%	5.91%
Dividend Yield	-	-	1.04%	1.31%	1.83%	1.18%	0.68%	0.77%	0.62%	0.61%	0.63%	0.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	115,569.14
(-) Cash Dividends Paid (M)	81,751.59
(=) Cash Retained (M)	33,817.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,113.83	14,446.14	8,667.69
Cash Retained (M)	33,817.56	33,817.56	33,817.56
(-) Cash Required (M)	-23,113.83	-14,446.14	-8,667.69
(=) Excess Retained (M)	10,703.73	19,371.42	25,149.87
(/) Shares Outstanding (M)	18.33	18.33	18.33
(=) Excess Retained per Share	584.02	1,056.94	1,372.23
LTM Dividend per Share	4,460.54	4,460.54	4,460.54
(+) Excess Retained per Share	584.02	1,056.94	1,372.23
(=) Adjusted Dividend	5,044.55	5,517.48	5,832.76
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-4.38%	-3.38%	-2.38%
Fair Value	$44,614.74	$54,333.37	$64,618.87
Upside / Downside	-86.04%	-82.99%	-79.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	115,569.14	111,658.11	107,879.42	104,228.62	100,701.36	97,293.47	100,212.28
Payout Ratio	70.74%	74.59%	78.44%	82.30%	86.15%	90.00%	92.50%
Projected Dividends (M)	81,751.59	83,286.45	84,623.80	85,775.25	86,751.86	87,564.13	92,696.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-4.38%	-3.38%	-2.38%
Year 1 PV (M)	77,446.86	78,256.84	79,066.82
Year 2 PV (M)	73,173.10	74,711.67	76,266.25
Year 3 PV (M)	68,968.44	71,155.08	73,387.44
Year 4 PV (M)	64,862.94	67,619.29	70,462.57
Year 5 PV (M)	60,879.85	64,130.70	67,518.97
PV of Terminal Value (M)	1,880,567.98	1,980,986.35	2,085,649.33
Equity Value (M)	2,225,899.18	2,336,859.93	2,452,351.37
Shares Outstanding (M)	18.33	18.33	18.33
Fair Value	$121,449.67	$127,503.92	$133,805.37
Upside / Downside	-61.99%	-60.09%	-58.12%

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

LG H&H Co., Ltd. (051900.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener