DDM Analysis: 267270.KS

Valuation Snapshot

Stable Growth	$45,673.31 - $69,051.77	$56,689.65
Multi-Stage	$90,200.77 - $99,395.82	$94,707.60
Blended Fair Value	$75,698.63
Current Price	$92,900.00
Upside	-18.52%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2015
DPS	-4.96%	0.00%	749.17	1,925.53	1,344.50	2,568.56	979.03	966.01	141.90	0.00	0.00	0.00
YoY Growth	-	-	-61.09%	43.22%	-47.66%	162.36%	1.35%	580.75%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.14%	3.27%	2.58%	6.94%	1.82%	6.44%	0.29%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	90,235.42
(-) Cash Dividends Paid (M)	8,814.90
(=) Cash Retained (M)	81,420.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,047.08	11,279.43	6,767.66
Cash Retained (M)	81,420.52	81,420.52	81,420.52
(-) Cash Required (M)	-18,047.08	-11,279.43	-6,767.66
(=) Excess Retained (M)	63,373.43	70,141.09	74,652.86
(/) Shares Outstanding (M)	17.01	17.01	17.01
(=) Excess Retained per Share	3,726.15	4,124.07	4,389.34
LTM Dividend per Share	518.29	518.29	518.29
(+) Excess Retained per Share	3,726.15	4,124.07	4,389.34
(=) Adjusted Dividend	4,244.44	4,642.35	4,907.63
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$45,673.31	$56,689.65	$69,051.77
Upside / Downside	-50.84%	-38.98%	-25.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	90,235.42	89,333.06	88,439.73	87,555.33	86,679.78	85,812.98	88,387.37
Payout Ratio	9.77%	25.82%	41.86%	57.91%	73.95%	90.00%	92.50%
Projected Dividends (M)	8,814.90	23,061.35	37,021.99	50,701.12	64,102.95	77,231.69	81,758.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	21,313.61	21,531.10	21,748.59
Year 2 PV (M)	31,623.10	32,271.76	32,927.01
Year 3 PV (M)	40,025.29	41,263.10	42,526.17
Year 4 PV (M)	46,769.99	48,708.39	50,706.43
Year 5 PV (M)	52,078.33	54,790.17	57,613.82
PV of Terminal Value (M)	1,342,301.87	1,412,198.65	1,484,977.31
Equity Value (M)	1,534,112.20	1,610,763.17	1,690,499.32
Shares Outstanding (M)	17.01	17.01	17.01
Fair Value	$90,200.77	$94,707.60	$99,395.82
Upside / Downside	-2.91%	1.95%	6.99%

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

Hyundai Construction Equipment Co., Ltd. (267270.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener