DDM Analysis: 034230.KQ

Valuation Snapshot

Stable Growth	$12,987.08 - $22,905.69	$17,195.26
Multi-Stage	$26,687.52 - $29,393.71	$28,014.20
Blended Fair Value	$22,604.73
Current Price	$10,320.00
Upside	119.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.27%	-13.09%	97.35	0.00	0.00	0.00	96.04	96.04	96.04	288.12	360.15	482.15
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	0.00%	0.00%	-66.67%	-20.00%	-25.30%	21.79%
Dividend Yield	-	-	0.94%	0.00%	0.00%	0.00%	0.58%	0.74%	0.53%	1.37%	2.61%	3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	87,078.55
(-) Cash Dividends Paid (M)	8,634.78
(=) Cash Retained (M)	78,443.78

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,415.71	10,884.82	6,530.89
Cash Retained (M)	78,443.78	78,443.78	78,443.78
(-) Cash Required (M)	-17,415.71	-10,884.82	-6,530.89
(=) Excess Retained (M)	61,028.07	67,558.96	71,912.88
(/) Shares Outstanding (M)	88.70	88.70	88.70
(=) Excess Retained per Share	688.05	761.68	810.77
LTM Dividend per Share	97.35	97.35	97.35
(+) Excess Retained per Share	688.05	761.68	810.77
(=) Adjusted Dividend	785.40	859.03	908.12
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	-0.18%	0.82%	1.82%
Fair Value	$12,987.08	$17,195.26	$22,905.69
Upside / Downside	25.84%	66.62%	121.95%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	87,078.55	87,796.63	88,520.63	89,250.60	89,986.59	90,728.65	93,450.50
Payout Ratio	9.92%	25.93%	41.95%	57.97%	73.98%	90.00%	92.50%
Projected Dividends (M)	8,634.78	22,768.18	37,134.09	51,735.39	66,574.97	81,655.78	86,441.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.86%	5.86%	5.86%
Growth Rate	-0.18%	0.82%	1.82%
Year 1 PV (M)	21,294.19	21,507.50	21,720.82
Year 2 PV (M)	32,481.67	33,135.71	33,796.26
Year 3 PV (M)	42,323.94	43,608.67	44,919.14
Year 4 PV (M)	50,938.03	53,010.01	55,144.56
Year 5 PV (M)	58,432.02	61,417.98	64,524.78
PV of Terminal Value (M)	2,161,646.28	2,272,109.56	2,387,043.24
Equity Value (M)	2,367,116.12	2,484,789.42	2,607,148.80
Shares Outstanding (M)	88.70	88.70	88.70
Fair Value	$26,687.52	$28,014.20	$29,393.71
Upside / Downside	158.60%	171.46%	184.82%

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

Paradise Co., Ltd. (034230.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener