DDM Analysis: 005830.KS

Valuation Snapshot

Stable Growth	$1,494,218.26 - $5,272,633.59	$4,941,229.85
Multi-Stage	$670,098.12 - $733,414.76	$701,175.34
Blended Fair Value	$2,821,202.59
Current Price	$138,500.00
Upside	1,936.97%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.45%	16.82%	5,319.83	4,631.37	3,604.16	2,231.24	1,697.16	2,098.44	2,438.36	1,811.45	1,702.53	1,597.30
YoY Growth	-	-	14.87%	28.50%	61.53%	31.47%	-19.12%	-13.94%	34.61%	6.40%	6.59%	42.14%
Dividend Yield	-	-	6.00%	4.97%	4.81%	3.19%	3.59%	6.04%	3.51%	2.79%	2.66%	2.10%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,594,728.08
(-) Cash Dividends Paid (M)	409,176.00
(=) Cash Retained (M)	1,185,552.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	318,945.62	199,341.01	119,604.61
Cash Retained (M)	1,185,552.08	1,185,552.08	1,185,552.08
(-) Cash Required (M)	-318,945.62	-199,341.01	-119,604.61
(=) Excess Retained (M)	866,606.46	986,211.07	1,065,947.47
(/) Shares Outstanding (M)	60.15	60.15	60.15
(=) Excess Retained per Share	14,407.30	16,395.73	17,721.34
LTM Dividend per Share	6,802.54	6,802.54	6,802.54
(+) Excess Retained per Share	14,407.30	16,395.73	17,721.34
(=) Adjusted Dividend	21,209.84	23,198.26	24,523.88
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,494,218.26	$4,941,229.85	$5,272,633.59
Upside / Downside	978.86%	3,467.67%	3,706.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,594,728.08	1,698,385.40	1,808,780.46	1,926,351.19	2,051,564.01	2,184,915.67	2,250,463.14
Payout Ratio	25.66%	38.53%	51.39%	64.26%	77.13%	90.00%	92.50%
Projected Dividends (M)	409,176.00	654,327.32	929,619.55	1,237,935.24	1,582,404.32	1,966,424.11	2,081,678.41

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.00%	7.00%	7.00%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	605,792.86	611,534.98	617,277.09
Year 2 PV (M)	796,825.90	812,003.19	827,323.67
Year 3 PV (M)	982,392.89	1,010,593.86	1,039,329.43
Year 4 PV (M)	1,162,609.43	1,207,320.11	1,253,308.14
Year 5 PV (M)	1,337,588.94	1,402,194.98	1,469,273.65
PV of Terminal Value (M)	35,421,527.13	37,132,400.14	38,908,752.28
Equity Value (M)	40,306,737.16	42,176,047.27	44,115,264.27
Shares Outstanding (M)	60.15	60.15	60.15
Fair Value	$670,098.12	$701,175.34	$733,414.76
Upside / Downside	383.83%	406.26%	429.54%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 16 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HWBK	Hawthorn Bancshares, Inc.	2.27%	$0.77	24.18%
UTMD	Utah Medical Products, Inc.	2.27%	$1.28	35.35%
DKS	DICK'S Sporting Goods, Inc.	2.26%	$4.52	38.61%
EML	The Eastern Company	2.26%	$0.44	37.05%
SBCF	Seacoast Banking Corporation of Florida	2.26%	$0.71	43.09%
WMK	Weis Markets, Inc.	2.26%	$1.45	35.88%
0JYA.L	Marathon Petroleum Corporation	2.25%	$3.72	74.60%
FSBC	Five Star Bancorp	2.25%	$0.80	29.79%
IBM	International Business Machines Corporation	2.25%	$6.56	78.75%
0KYZ.L	SBA Communications Corporation	2.24%	$4.32	54.40%
BPOP	Popular, Inc.	2.24%	$2.82	24.06%
MFIN	Medallion Financial Corp.	2.24%	$0.23	12.50%
MS	Morgan Stanley	2.24%	$4.07	40.12%
FXNC	First National Corporation	2.23%	$0.55	86.28%
BAC	Bank of America Corporation	2.22%	$1.24	31.97%
SSB	SouthState Corporation	2.22%	$2.09	30.58%
VLGEA	Village Super Market, Inc.	2.22%	$0.77	20.42%
WWW	Wolverine World Wide, Inc.	2.22%	$0.41	37.79%
CCBG	Capital City Bank Group, Inc.	2.21%	$0.93	26.22%
CG	The Carlyle Group Inc.	2.20%	$1.34	76.25%
NHI	National Health Investors, Inc.	2.20%	$1.69	54.58%
VNO	Vornado Realty Trust	2.20%	$0.73	15.58%
BANC	Banc of California, Inc.	2.19%	$0.43	32.44%
EBTC	Enterprise Bancorp, Inc.	2.19%	$0.87	26.66%
RHP	Ryman Hospitality Properties, Inc.	2.19%	$2.09	57.31%
CDP	COPT Defense Properties	2.18%	$0.60	45.15%
FDS	FactSet Research Systems Inc.	2.18%	$6.20	39.64%
ISBA	Isabella Bank Corporation	2.18%	$1.10	44.52%
WH	Wyndham Hotels & Resorts, Inc.	2.18%	$1.64	37.28%
EFSC	Enterprise Financial Services Corp	2.17%	$1.17	22.34%
ETH	Grayscale Ethereum Mini Trust	2.17%	$0.64	34.57%
SEM	Select Medical Holdings Corporation	2.17%	$0.32	36.19%
BFST	Business First Bancshares, Inc.	2.16%	$0.56	20.21%
CWBC	Community West Bancshares	2.16%	$0.48	26.89%
EHTH	eHealth, Inc.	2.16%	$0.09	5.60%
TPL	Texas Pacific Land Corporation	2.16%	$6.42	31.02%
CBSH	Commerce Bancshares, Inc.	2.15%	$1.12	26.40%
COLM	Columbia Sportswear Company	2.15%	$1.20	35.55%
HTH	Hilltop Holdings Inc.	2.15%	$0.73	28.46%
NATH	Nathan's Famous, Inc.	2.15%	$1.98	35.76%
RCKY	Rocky Brands, Inc.	2.15%	$0.62	22.50%
BDX	Becton, Dickinson and Company	2.14%	$4.17	71.28%
CI	Cigna Corporation	2.14%	$5.96	26.01%
FBIZ	First Business Financial Services, Inc.	2.14%	$1.15	18.19%
JBSS	John B. Sanfilippo & Son, Inc.	2.14%	$1.49	26.50%
JNPR	Juniper Networks, Inc.	2.14%	$0.86	82.37%
POOL	Pool Corporation	2.14%	$4.92	44.68%
CSCO	Cisco Systems, Inc.	2.13%	$1.62	62.56%
CSTR	CapStar Financial Holdings, Inc.	2.13%	$0.43	30.48%
HTLF	Heartland Financial USA, Inc.	2.13%	$1.38	69.73%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

DB Insurance Co., Ltd. (005830.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener