DDM Analysis: 019180.KS

Valuation Snapshot

Stable Growth	$473,490.24 - $557,851.73	$522,788.77
Multi-Stage	$347,735.26 - $381,732.32	$364,415.95
Blended Fair Value	$443,602.36
Current Price	$5,820.00
Upside	7,522.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.71%	6.69%	60.02	50.01	50.01	30.01	60.02	50.01	50.01	55.01	47.10	7.18
YoY Growth	-	-	20.00%	0.00%	66.67%	-50.00%	20.00%	0.00%	-9.09%	16.80%	555.58%	-77.12%
Dividend Yield	-	-	2.01%	1.39%	1.45%	0.68%	1.89%	2.11%	2.10%	2.46%	2.14%	0.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,477.34
(-) Cash Dividends Paid (M)	1,080.00
(=) Cash Retained (M)	49,397.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,095.47	6,309.67	3,785.80
Cash Retained (M)	49,397.34	49,397.34	49,397.34
(-) Cash Required (M)	-10,095.47	-6,309.67	-3,785.80
(=) Excess Retained (M)	39,301.87	43,087.67	45,611.54
(/) Shares Outstanding (M)	18.00	18.00	18.00
(=) Excess Retained per Share	2,184.01	2,394.39	2,534.64
LTM Dividend per Share	60.02	60.02	60.02
(+) Excess Retained per Share	2,184.01	2,394.39	2,534.64
(=) Adjusted Dividend	2,244.03	2,454.41	2,594.66
WACC / Discount Rate	0.62%	0.62%	0.62%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$473,490.24	$522,788.77	$557,851.73
Upside / Downside	8,035.57%	8,882.62%	9,485.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,477.34	53,758.37	57,252.66	60,974.09	64,937.40	69,158.33	71,233.08
Payout Ratio	2.14%	19.71%	37.28%	54.86%	72.43%	90.00%	92.50%
Projected Dividends (M)	1,080.00	10,596.67	21,345.94	33,447.84	47,032.81	62,242.50	65,890.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.62%	0.62%	0.62%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,432.02	10,530.90	10,629.78
Year 2 PV (M)	20,687.74	21,081.79	21,479.55
Year 3 PV (M)	31,912.80	32,828.90	33,762.37
Year 4 PV (M)	44,177.05	45,875.97	47,623.44
Year 5 PV (M)	57,554.83	60,334.75	63,221.07
PV of Terminal Value (M)	6,092,818.43	6,387,103.84	6,692,652.24
Equity Value (M)	6,257,582.87	6,557,756.15	6,869,368.44
Shares Outstanding (M)	18.00	18.00	18.00
Fair Value	$347,735.26	$364,415.95	$381,732.32
Upside / Downside	5,874.83%	6,161.44%	6,458.97%

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

THN Corporation (019180.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener