DDM Analysis: 035900.KQ

Valuation Snapshot

Stable Growth	$195,138.95 - $1,022,893.95	$391,398.64
Multi-Stage	$107,337.70 - $117,488.94	$112,320.22
Blended Fair Value	$251,859.43
Current Price	$74,300.00
Upside	238.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	36.44%	0.00%	573.70	368.59	368.59	153.83	154.81	121.34	0.00	0.00	0.00	0.00
YoY Growth	-	-	55.65%	0.00%	139.61%	-0.64%	27.59%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.97%	0.52%	0.48%	0.25%	0.43%	0.68%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	170,427.89
(-) Cash Dividends Paid (M)	17,693.05
(=) Cash Retained (M)	152,734.84

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	34,085.58	21,303.49	12,782.09
Cash Retained (M)	152,734.84	152,734.84	152,734.84
(-) Cash Required (M)	-34,085.58	-21,303.49	-12,782.09
(=) Excess Retained (M)	118,649.26	131,431.35	139,952.75
(/) Shares Outstanding (M)	33.14	33.14	33.14
(=) Excess Retained per Share	3,580.76	3,966.51	4,223.68
LTM Dividend per Share	533.96	533.96	533.96
(+) Excess Retained per Share	3,580.76	3,966.51	4,223.68
(=) Adjusted Dividend	4,114.72	4,500.48	4,757.65
WACC / Discount Rate	7.72%	7.72%	7.72%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$195,138.95	$391,398.64	$1,022,893.95
Upside / Downside	162.64%	426.78%	1,276.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	170,427.89	181,505.70	193,303.57	205,868.31	219,249.75	233,500.98	240,506.01
Payout Ratio	10.38%	26.31%	42.23%	58.15%	74.08%	90.00%	92.50%
Projected Dividends (M)	17,693.05	47,745.51	81,630.03	119,717.81	162,412.12	210,150.88	222,468.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.72%	7.72%	7.72%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	43,905.66	44,321.83	44,738.00
Year 2 PV (M)	69,028.11	70,342.90	71,670.10
Year 3 PV (M)	93,094.25	95,766.65	98,489.71
Year 4 PV (M)	116,136.98	120,603.28	125,197.18
Year 5 PV (M)	138,188.32	144,862.87	151,792.87
PV of Terminal Value (M)	3,096,308.06	3,245,860.90	3,401,137.47
Equity Value (M)	3,556,661.39	3,721,758.43	3,893,025.33
Shares Outstanding (M)	33.14	33.14	33.14
Fair Value	$107,337.70	$112,320.22	$117,488.94
Upside / Downside	44.47%	51.17%	58.13%

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

JYP Entertainment Corporation (035900.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener