DDM Analysis: 102710.KQ

Valuation Snapshot

Stable Growth	$579,187.34 - $682,380.82	$639,490.76
Multi-Stage	$848,776.93 - $931,893.64	$889,557.56
Blended Fair Value	$764,524.16
Current Price	$55,500.00
Upside	1,277.52%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.51%	11.34%	143.04	150.01	150.01	149.70	149.38	99.59	99.27	49.50	49.46	49.02
YoY Growth	-	-	-4.65%	0.00%	0.21%	0.21%	50.00%	0.32%	100.55%	0.08%	0.90%	0.31%
Dividend Yield	-	-	0.57%	0.58%	0.68%	0.51%	0.38%	0.44%	0.60%	0.27%	0.27%	0.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,019.91
(-) Cash Dividends Paid (M)	3,472.32
(=) Cash Retained (M)	45,547.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,803.98	6,127.49	3,676.49
Cash Retained (M)	45,547.59	45,547.59	45,547.59
(-) Cash Required (M)	-9,803.98	-6,127.49	-3,676.49
(=) Excess Retained (M)	35,743.60	39,420.10	41,871.09
(/) Shares Outstanding (M)	14.29	14.29	14.29
(=) Excess Retained per Share	2,501.91	2,759.26	2,930.82
LTM Dividend per Share	243.05	243.05	243.05
(+) Excess Retained per Share	2,501.91	2,759.26	2,930.82
(=) Adjusted Dividend	2,744.96	3,002.30	3,173.86
WACC / Discount Rate	-12.42%	-12.42%	-12.42%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$579,187.34	$639,490.76	$682,380.82
Upside / Downside	943.58%	1,052.24%	1,129.51%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,019.91	52,206.20	55,599.60	59,213.58	63,062.46	67,161.52	69,176.36
Payout Ratio	7.08%	23.67%	40.25%	56.83%	73.42%	90.00%	92.50%
Projected Dividends (M)	3,472.32	12,355.53	22,378.89	33,653.09	46,298.37	60,445.37	63,988.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-12.42%	-12.42%	-12.42%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,975.38	14,107.85	14,240.32
Year 2 PV (M)	28,631.42	29,176.77	29,727.26
Year 3 PV (M)	48,700.27	50,098.28	51,522.79
Year 4 PV (M)	75,783.45	78,697.86	81,695.54
Year 5 PV (M)	111,911.25	117,316.61	122,928.84
PV of Terminal Value (M)	11,847,049.79	12,419,266.73	13,013,383.75
Equity Value (M)	12,126,051.56	12,708,664.09	13,313,498.50
Shares Outstanding (M)	14.29	14.29	14.29
Fair Value	$848,776.93	$889,557.56	$931,893.64
Upside / Downside	1,429.33%	1,502.81%	1,579.09%

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

ENF Technology Co., Ltd. (102710.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener