DDM Analysis: 036570.KS

Valuation Snapshot

Stable Growth	$106,042.31 - $148,279.88	$127,097.39
Multi-Stage	$174,779.82 - $192,463.90	$183,447.14
Blended Fair Value	$155,272.26
Current Price	$216,000.00
Upside	-28.11%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-12.59%	18.18%	3,277.39	6,993.99	6,135.45	9,084.13	5,546.10	6,423.28	7,976.14	4,183.31	3,096.78	3,539.06
YoY Growth	-	-	-53.14%	13.99%	-32.46%	63.79%	-13.66%	-19.47%	90.67%	35.09%	-12.50%	473.62%
Dividend Yield	-	-	2.19%	3.40%	1.65%	1.94%	0.64%	0.99%	1.63%	1.00%	1.02%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	341,592.84
(-) Cash Dividends Paid (M)	28,314.46
(=) Cash Retained (M)	313,278.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68,318.57	42,699.11	25,619.46
Cash Retained (M)	313,278.38	313,278.38	313,278.38
(-) Cash Required (M)	-68,318.57	-42,699.11	-25,619.46
(=) Excess Retained (M)	244,959.81	270,579.27	287,658.91
(/) Shares Outstanding (M)	19.40	19.40	19.40
(=) Excess Retained per Share	12,629.56	13,950.44	14,831.03
LTM Dividend per Share	1,459.83	1,459.83	1,459.83
(+) Excess Retained per Share	12,629.56	13,950.44	14,831.03
(=) Adjusted Dividend	14,089.39	15,410.27	16,290.86
WACC / Discount Rate	9.33%	9.33%	9.33%
Growth Rate	-3.49%	-2.49%	-1.49%
Fair Value	$106,042.31	$127,097.39	$148,279.88
Upside / Downside	-50.91%	-41.16%	-31.35%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	341,592.84	333,085.26	324,789.57	316,700.49	308,812.87	301,121.70	310,155.35
Payout Ratio	8.29%	24.63%	40.97%	57.32%	73.66%	90.00%	92.50%
Projected Dividends (M)	28,314.46	82,042.77	133,077.24	181,518.72	227,464.74	271,009.53	286,893.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.33%	9.33%	9.33%
Growth Rate	-3.49%	-2.49%	-1.49%
Year 1 PV (M)	74,270.30	75,039.87	75,809.43
Year 2 PV (M)	109,057.01	111,328.74	113,623.90
Year 3 PV (M)	134,662.33	138,891.84	143,208.99
Year 4 PV (M)	152,761.42	159,191.97	165,823.43
Year 5 PV (M)	164,762.76	173,477.60	182,557.35
PV of Terminal Value (M)	2,754,471.91	2,900,164.83	3,051,958.48
Equity Value (M)	3,389,985.73	3,558,094.84	3,732,981.59
Shares Outstanding (M)	19.40	19.40	19.40
Fair Value	$174,779.82	$183,447.14	$192,463.90
Upside / Downside	-19.08%	-15.07%	-10.90%

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

Ncsoft Corporation (036570.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener