DDM Analysis: 011210.KS

Valuation Snapshot

Stable Growth	$902,149.50 - $1,063,205.14	$996,230.30
Multi-Stage	$710,016.37 - $780,480.86	$744,579.75
Blended Fair Value	$870,405.02
Current Price	$48,400.00
Upside	1,698.36%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.28%	5.82%	849.46	699.55	697.34	697.34	697.34	597.73	597.73	1,095.83	1,095.83	796.97
YoY Growth	-	-	21.43%	0.32%	0.00%	0.00%	16.67%	0.00%	-45.45%	0.00%	37.50%	65.17%
Dividend Yield	-	-	1.92%	1.20%	1.25%	1.08%	0.90%	2.23%	1.41%	1.98%	1.61%	0.76%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	144,806.00
(-) Cash Dividends Paid (M)	29,311.00
(=) Cash Retained (M)	115,495.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	28,961.20	18,100.75	10,860.45
Cash Retained (M)	115,495.00	115,495.00	115,495.00
(-) Cash Required (M)	-28,961.20	-18,100.75	-10,860.45
(=) Excess Retained (M)	86,533.80	97,394.25	104,634.55
(/) Shares Outstanding (M)	26.66	26.66	26.66
(=) Excess Retained per Share	3,245.49	3,652.82	3,924.37
LTM Dividend per Share	1,099.32	1,099.32	1,099.32
(+) Excess Retained per Share	3,245.49	3,652.82	3,924.37
(=) Adjusted Dividend	4,344.82	4,752.14	5,023.70
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	3.82%	4.82%	5.82%
Fair Value	$902,149.50	$996,230.30	$1,063,205.14
Upside / Downside	1,763.95%	1,958.33%	2,096.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	144,806.00	151,784.23	159,098.73	166,765.73	174,802.20	183,225.95	188,722.72
Payout Ratio	20.24%	34.19%	48.14%	62.10%	76.05%	90.00%	92.50%
Projected Dividends (M)	29,311.00	51,899.96	76,597.99	103,555.89	132,934.12	164,903.35	174,568.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	3.82%	4.82%	5.82%
Year 1 PV (M)	52,438.40	52,943.49	53,448.59
Year 2 PV (M)	78,195.57	79,709.20	81,237.35
Year 3 PV (M)	106,812.47	109,928.80	113,105.15
Year 4 PV (M)	138,537.07	143,952.33	149,524.81
Year 5 PV (M)	173,636.65	182,161.78	191,018.51
PV of Terminal Value (M)	18,381,368.86	19,283,848.03	20,221,431.75
Equity Value (M)	18,930,989.02	19,852,543.63	20,809,766.16
Shares Outstanding (M)	26.66	26.66	26.66
Fair Value	$710,016.37	$744,579.75	$780,480.86
Upside / Downside	1,366.98%	1,438.39%	1,512.56%

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

Mode

Ticker

Industry

Sector

HYUNDAI WIA Corporation (011210.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener