DDM Analysis: 307950.KS

Valuation Snapshot

Stable Growth	$305,698.88 - $1,305,409.13	$753,080.20
Multi-Stage	$153,347.07 - $167,776.03	$160,429.42
Blended Fair Value	$456,754.81
Current Price	$152,700.00
Upside	199.12%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.44%	17.08%	1,429.95	1,139.96	699.98	605.02	543.68	519.62	519.62	519.62	527.77	346.88
YoY Growth	-	-	25.44%	62.86%	15.70%	11.28%	4.63%	0.00%	0.00%	-1.54%	52.15%	17.39%
Dividend Yield	-	-	1.20%	0.78%	0.62%	0.50%	0.46%	1.65%	0.65%	0.59%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	180,010.26
(-) Cash Dividends Paid (M)	49,753.24
(=) Cash Retained (M)	130,257.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	36,002.05	22,501.28	13,500.77
Cash Retained (M)	130,257.02	130,257.02	130,257.02
(-) Cash Required (M)	-36,002.05	-22,501.28	-13,500.77
(=) Excess Retained (M)	94,254.97	107,755.74	116,756.25
(/) Shares Outstanding (M)	27.42	27.42	27.42
(=) Excess Retained per Share	3,436.95	3,929.25	4,257.45
LTM Dividend per Share	1,814.22	1,814.22	1,814.22
(+) Excess Retained per Share	3,436.95	3,929.25	4,257.45
(=) Adjusted Dividend	5,251.17	5,743.47	6,071.67
WACC / Discount Rate	7.31%	7.31%	7.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$305,698.88	$753,080.20	$1,305,409.13
Upside / Downside	100.20%	393.18%	754.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	180,010.26	191,710.92	204,172.13	217,443.32	231,577.14	246,629.65	254,028.54
Payout Ratio	27.64%	40.11%	52.58%	65.06%	77.53%	90.00%	92.50%
Projected Dividends (M)	49,753.24	76,897.72	107,360.79	141,459.15	179,536.71	221,966.69	234,976.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.31%	7.31%	7.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	70,985.08	71,657.93	72,330.77
Year 2 PV (M)	91,485.63	93,228.18	94,987.16
Year 3 PV (M)	111,273.53	114,467.79	117,722.61
Year 4 PV (M)	130,367.00	135,380.55	140,537.33
Year 5 PV (M)	148,783.86	155,970.17	163,431.53
PV of Terminal Value (M)	3,652,494.91	3,828,911.78	4,012,080.54
Equity Value (M)	4,205,390.01	4,399,616.39	4,601,089.93
Shares Outstanding (M)	27.42	27.42	27.42
Fair Value	$153,347.07	$160,429.42	$167,776.03
Upside / Downside	0.42%	5.06%	9.87%

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 Autoever Corporation (307950.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener