Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Ticker

Industry

Sector

Finger, Inc. (163730.KQ)

Company Dividend Discount ModelIndustry: Software - ApplicationSector: Technology

Valuation Snapshot

Stable Growth$2,185.23 - $3,140.53$2,651.89
Multi-Stage$3,488.25 - $3,832.58$3,657.08
Blended Fair Value$3,154.48
Current Price$11,860.00
Upside-73.40%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018
DPS0.00%0.00%87.3698.1599.420.000.000.000.000.000.000.00
YoY Growth---10.99%-1.28%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Dividend Yield--1.07%1.07%0.72%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,890.92
(-) Cash Dividends Paid (M)657.33
(=) Cash Retained (M)2,233.59
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)578.18361.37216.82
Cash Retained (M)2,233.592,233.592,233.59
(-) Cash Required (M)-578.18-361.37-216.82
(=) Excess Retained (M)1,655.411,872.232,016.77
(/) Shares Outstanding (M)9.299.299.29
(=) Excess Retained per Share178.29201.64217.21
LTM Dividend per Share70.7970.7970.79
(+) Excess Retained per Share178.29201.64217.21
(=) Adjusted Dividend249.08272.43288.00
WACC / Discount Rate9.17%9.17%9.17%
Growth Rate-2.00%-1.00%0.00%
Fair Value$2,185.23$2,651.89$3,140.53
Upside / Downside-81.57%-77.64%-73.52%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,890.922,862.012,833.392,805.062,777.012,749.242,831.71
Payout Ratio22.74%36.19%49.64%63.10%76.55%90.00%92.50%
Projected Dividends (M)657.331,035.771,406.571,769.852,125.732,474.312,619.34

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.17%9.17%9.17%
Growth Rate-2.00%-1.00%0.00%
Year 1 PV (M)939.18948.76958.34
Year 2 PV (M)1,156.471,180.191,204.15
Year 3 PV (M)1,319.461,360.261,401.90
Year 4 PV (M)1,436.981,496.541,557.93
Year 5 PV (M)1,516.651,595.621,677.85
PV of Terminal Value (M)26,019.9827,374.9028,785.69
Equity Value (M)32,388.7133,956.2835,585.87
Shares Outstanding (M)9.299.299.29
Fair Value$3,488.25$3,657.08$3,832.58
Upside / Downside-70.59%-69.16%-67.68%

High-Yield Dividend Screener

« Prev Page 17 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
SAHSonic Automotive, Inc.2.13%$1.3135.28%
AIG-PAAmerican International Group, Inc.2.12%$1.6930.01%
LANCLancaster Colony Corporation2.11%$3.8261.80%
TDACTranslational Development Acquisition Corp.2.10%$0.2279.86%
FASTFastenal Company2.09%$0.8579.50%
FDUSFidus Investment Corporation2.09%$0.4117.86%
IBOCInternational Bancshares Corporation2.09%$1.4020.70%
SMRSXALPS/Smith Short Duration Bond Investor2.09%$0.2298.81%
SSSSSuRo Capital Corp.2.09%$0.208.46%
MLRMiller Industries, Inc.2.08%$0.7830.00%
OACCOaktree Acquisition Corp. III Life Sciences2.08%$0.2261.74%
FCCOFirst Community Corporation2.07%$0.6025.08%
GNTXGentex Corporation2.07%$0.4928.42%
OACCUOaktree Acquisition Corp. III Life Sciences Unit2.07%$0.2261.74%
DLBDolby Laboratories, Inc.2.06%$1.3149.64%
APOGApogee Enterprises, Inc.2.05%$0.7737.24%
CAKEThe Cheesecake Factory Incorporated2.05%$1.0832.74%
EWBCEast West Bancorp, Inc.2.05%$2.3625.97%
ALFCenturion Acquisition Corp.2.04%$0.2251.38%
ATOAtmos Energy Corporation2.04%$3.4546.19%
OVLYOak Valley Bancorp2.04%$0.6129.73%
0HYE.LCincinnati Financial Corporation2.03%$3.2824.36%
AOSA. O. Smith Corporation2.03%$1.3936.68%
ACTEnact Holdings, Inc.2.02%$0.8018.03%
ARKOArko Corp.2.02%$0.0955.86%
KFYKorn Ferry2.02%$1.3426.97%
0H68.LAflac Incorporated2.01%$2.2028.14%
LENLennar Corporation2.01%$2.1025.46%
AVYAvery Dennison Corporation2.00%$3.6641.17%
RHLDResolute Holdings Management, Inc.2.00%$3.7422.61%
ALFUUCenturion Acquisition Corp. Unit1.99%$0.2251.38%
GNTYGuaranty Bancshares, Inc.1.99%$0.9730.69%
NCNACCO Industries, Inc.1.99%$0.9524.54%
QCOMQUALCOMM Incorporated1.99%$3.4468.67%
THGThe Hanover Insurance Group, Inc.1.98%$3.5520.46%
CNMDCONMED Corporation1.97%$0.8038.60%
FBINFortune Brands Innovations, Inc.1.97%$1.0036.69%
FEIMFrequency Electronics, Inc.1.97%$1.0046.25%
RPMRPM International Inc.1.97%$2.0437.93%
BNJBrookfield Finance Inc. 4.50% P1.96%$0.3070.51%
MTGMGIC Investment Corporation1.96%$0.5717.51%
CCSCentury Communities, Inc.1.95%$1.1516.06%
0K6F.LNetApp, Inc.1.94%$2.0735.51%
BLKBlackRock, Inc.1.94%$21.0053.94%
FNB-PEF.N.B. Corporation1.94%$0.4834.55%
0L4F.LSealed Air Corporation1.93%$0.8030.13%
AEOAmerican Eagle Outfitters, Inc.1.93%$0.5142.14%
SLGNSilgan Holdings Inc.1.93%$0.8026.98%
FSFGFirst Savings Financial Group, Inc.1.92%$0.6123.93%
GENGen Digital Inc.1.92%$0.5054.91%