DDM Analysis: 008560.KS

Valuation Snapshot

Stable Growth	$83,111.80 - $268,946.70	$252,042.45
Multi-Stage	$35,036.52 - $38,368.43	$36,671.81
Blended Fair Value	$144,357.13
Current Price	$6,130.00
Upside	2,254.93%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	4.11%	26.95%	190.93	411.48	252.75	238.47	435.35	156.14	171.58	72.89	34.92	43.23
YoY Growth	-	-	-53.60%	62.80%	5.99%	-45.22%	178.82%	-9.00%	135.40%	108.72%	-19.22%	146.25%
Dividend Yield	-	-	3.11%	6.29%	5.48%	8.43%	8.39%	3.65%	4.61%	2.04%	0.67%	2.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	822,095.09
(-) Cash Dividends Paid (M)	116,069.24
(=) Cash Retained (M)	706,025.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	164,419.02	102,761.89	61,657.13
Cash Retained (M)	706,025.84	706,025.84	706,025.84
(-) Cash Required (M)	-164,419.02	-102,761.89	-61,657.13
(=) Excess Retained (M)	541,606.83	603,263.96	644,368.71
(/) Shares Outstanding (M)	607.91	607.91	607.91
(=) Excess Retained per Share	890.94	992.36	1,059.98
LTM Dividend per Share	190.93	190.93	190.93
(+) Excess Retained per Share	890.94	992.36	1,059.98
(=) Adjusted Dividend	1,081.87	1,183.30	1,250.91
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$83,111.80	$252,042.45	$268,946.70
Upside / Downside	1,255.82%	4,011.62%	4,287.39%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	822,095.09	875,531.27	932,440.80	993,049.45	1,057,597.66	1,126,341.51	1,160,131.76
Payout Ratio	14.12%	29.29%	44.47%	59.65%	74.82%	90.00%	92.50%
Projected Dividends (M)	116,069.24	256,486.62	414,667.87	592,329.02	791,334.15	1,013,707.36	1,073,121.88

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.87%	6.87%	6.87%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	237,737.86	239,991.30	242,244.74
Year 2 PV (M)	356,260.47	363,046.23	369,896.01
Year 3 PV (M)	471,697.85	485,238.60	499,036.04
Year 4 PV (M)	584,109.70	606,572.91	629,677.88
Year 5 PV (M)	693,554.73	727,053.68	761,834.72
PV of Terminal Value (M)	18,955,529.49	19,871,088.65	20,821,688.42
Equity Value (M)	21,298,890.10	22,292,991.37	23,324,377.80
Shares Outstanding (M)	607.91	607.91	607.91
Fair Value	$35,036.52	$36,671.81	$38,368.43
Upside / Downside	471.56%	498.24%	525.91%

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

Meritz Securities Co., Ltd. (008560.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener