DDM Analysis: 007210.KS

Valuation Snapshot

Stable Growth	$19,965.46 - $58,244.26	$54,583.40
Multi-Stage	$7,901.33 - $8,652.43	$8,269.97
Blended Fair Value	$31,426.68
Current Price	$2,185.00
Upside	1,338.29%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	40.81%	0.92%	68.74	40.28	21.10	15.95	3.37	12.42	31.97	42.67	72.45	75.77
YoY Growth	-	-	70.64%	90.89%	32.27%	373.41%	-72.86%	-61.16%	-25.08%	-41.11%	-4.39%	20.78%
Dividend Yield	-	-	3.17%	1.74%	0.97%	0.43%	0.12%	1.10%	1.10%	1.12%	1.85%	0.86%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	16,401.31
(-) Cash Dividends Paid (M)	2,922.79
(=) Cash Retained (M)	13,478.51

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,280.26	2,050.16	1,230.10
Cash Retained (M)	13,478.51	13,478.51	13,478.51
(-) Cash Required (M)	-3,280.26	-2,050.16	-1,230.10
(=) Excess Retained (M)	10,198.25	11,428.35	12,248.42
(/) Shares Outstanding (M)	56.00	56.00	56.00
(=) Excess Retained per Share	182.10	204.07	218.71
LTM Dividend per Share	52.19	52.19	52.19
(+) Excess Retained per Share	182.10	204.07	218.71
(=) Adjusted Dividend	234.29	256.26	270.90
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$19,965.46	$54,583.40	$58,244.26
Upside / Downside	813.75%	2,398.10%	2,565.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	16,401.31	17,467.39	18,602.77	19,811.95	21,099.73	22,471.21	23,145.35
Payout Ratio	17.82%	32.26%	46.69%	61.13%	75.56%	90.00%	92.50%
Projected Dividends (M)	2,922.79	5,634.35	8,686.06	12,110.69	15,943.82	20,224.09	21,409.44

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	5,229.10	5,278.67	5,328.23
Year 2 PV (M)	7,481.52	7,624.03	7,767.87
Year 3 PV (M)	9,680.99	9,958.89	10,242.07
Year 4 PV (M)	11,828.42	12,283.31	12,751.19
Year 5 PV (M)	13,924.74	14,597.31	15,295.62
PV of Terminal Value (M)	394,347.51	413,394.64	433,170.75
Equity Value (M)	442,492.28	463,136.85	484,555.74
Shares Outstanding (M)	56.00	56.00	56.00
Fair Value	$7,901.33	$8,269.97	$8,652.43
Upside / Downside	261.62%	278.49%	295.99%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 21 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
GATX	GATX Corporation	1.45%	$2.47	28.36%
SF	Stifel Financial Corp.	1.45%	$1.86	30.82%
0HFN.L	Analog Devices, Inc.	1.44%	$3.90	84.88%
HAYN	Haynes International, Inc.	1.44%	$0.88	30.16%
0I58.L	Cummins Inc.	1.43%	$7.42	38.53%
0HRJ.L	CSX Corporation	1.42%	$0.51	33.32%
OLED	Universal Display Corporation	1.42%	$1.73	37.24%
BBW	Build-A-Bear Workshop, Inc.	1.41%	$0.86	19.50%
LBC	Luther Burbank Corporation	1.41%	$0.13	17.07%
SNDR	Schneider National, Inc.	1.41%	$0.38	58.72%
0R13.L	Church & Dwight Co., Inc.	1.40%	$1.16	36.55%
COHN	Cohen & Company Inc.	1.40%	$0.35	48.05%
HLI	Houlihan Lokey, Inc.	1.40%	$2.48	39.81%
PATK	Patrick Industries, Inc.	1.40%	$1.54	44.05%
CXT	Crane NXT, Co.	1.39%	$0.66	24.82%
ESBA	Empire State Realty OP, L.P.	1.39%	$0.09	49.94%
MMS	Maximus, Inc.	1.39%	$1.21	21.54%
WYNN	Wynn Resorts, Limited	1.39%	$1.70	34.98%
ATEN	A10 Networks, Inc.	1.38%	$0.24	34.61%
HYAC	Haymaker Acquisition Corp. III	1.38%	$0.16	37.41%
ISTR	Investar Holding Corporation	1.38%	$0.36	18.11%
MCY	Mercury General Corporation	1.38%	$1.27	16.00%
ACU	Acme United Corporation	1.37%	$0.55	28.31%
DE	Deere & Company	1.36%	$6.34	34.22%
HYAC-UN	Haymaker Acquisition Corp. 4	1.36%	$0.16	37.41%
RTX	RTX Corporation	1.36%	$2.56	52.52%
0HIN.L	Assurant, Inc.	1.35%	$3.22	19.47%
AL	Air Lease Corporation	1.35%	$0.86	9.51%
BGCP	BGC Partners, Inc.	1.34%	$0.06	11.88%
ESRT	Empire State Realty Trust, Inc.	1.34%	$0.09	49.94%
HUM	Humana Inc.	1.34%	$3.55	33.23%
ZEUS	Olympic Steel, Inc.	1.34%	$0.59	50.16%
0K9L.L	Nucor Corporation	1.33%	$2.22	31.04%
BY	Byline Bancorp, Inc.	1.33%	$0.39	13.97%
LPX	Louisiana-Pacific Corporation	1.33%	$1.09	35.19%
OPOF	Old Point Financial Corporation	1.33%	$0.56	32.91%
WSM	Williams-Sonoma, Inc.	1.33%	$2.50	27.85%
RUSHA	Rush Enterprises, Inc.	1.32%	$0.71	21.15%
VLEOX	Value Line Small Cap Opportunities Fund, Inc. Investor Class	1.32%	$0.79	56.29%
0IW7.L	Global Payments Inc.	1.31%	$1.01	13.82%
APO	Apollo Global Management, Inc.	1.31%	$1.92	27.59%
EMP	Entergy Mississippi, Inc. 1M BD 66	1.31%	$0.27	6.72%
NDSN	Nordson Corporation	1.31%	$3.15	36.67%
ROK	Rockwell Automation, Inc.	1.31%	$5.23	68.01%
UMBF	UMB Financial Corporation	1.31%	$1.52	18.87%
0L3I.L	The Charles Schwab Corporation	1.30%	$1.29	28.42%
0R2X.L	Corning Incorporated	1.30%	$1.15	72.69%
EBAY	eBay Inc.	1.30%	$1.13	24.20%
GGG	Graco Inc.	1.30%	$1.07	36.31%
HES	Hess Corporation	1.30%	$1.94	26.90%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

Byucksan Corporation (007210.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener