DDM Analysis: 036800.KQ

Valuation Snapshot

Stable Growth	$199,557.16 - $1,027,287.44	$406,321.74
Multi-Stage	$109,317.71 - $119,629.97	$114,379.36
Blended Fair Value	$260,350.55
Current Price	$23,000.00
Upside	1,031.96%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.65%	11.46%	749.36	690.73	633.18	493.67	493.67	451.72	380.72	385.34	330.29	264.23
YoY Growth	-	-	8.49%	9.09%	28.26%	0.00%	9.29%	18.65%	-1.20%	16.67%	25.00%	4.35%
Dividend Yield	-	-	4.27%	3.27%	2.54%	1.69%	1.59%	1.92%	1.79%	1.66%	1.32%	0.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	45,119.29
(-) Cash Dividends Paid (M)	7,076.12
(=) Cash Retained (M)	38,043.17

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,023.86	5,639.91	3,383.95
Cash Retained (M)	38,043.17	38,043.17	38,043.17
(-) Cash Required (M)	-9,023.86	-5,639.91	-3,383.95
(=) Excess Retained (M)	29,019.31	32,403.26	34,659.23
(/) Shares Outstanding (M)	8.73	8.73	8.73
(=) Excess Retained per Share	3,322.28	3,709.70	3,967.97
LTM Dividend per Share	810.11	810.11	810.11
(+) Excess Retained per Share	3,322.28	3,709.70	3,967.97
(=) Adjusted Dividend	4,132.39	4,519.81	4,778.08
WACC / Discount Rate	7.68%	7.68%	7.68%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$199,557.16	$406,321.74	$1,027,287.44
Upside / Downside	767.64%	1,666.62%	4,366.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	45,119.29	48,052.04	51,175.43	54,501.83	58,044.45	61,817.34	63,671.86
Payout Ratio	15.68%	30.55%	45.41%	60.27%	75.14%	90.00%	92.50%
Projected Dividends (M)	7,076.12	14,678.22	23,238.70	32,850.03	43,612.64	55,635.60	58,896.47

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.68%	7.68%	7.68%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,502.75	13,630.74	13,758.73
Year 2 PV (M)	19,665.71	20,040.29	20,418.40
Year 3 PV (M)	25,573.05	26,307.16	27,055.19
Year 4 PV (M)	31,232.60	32,433.72	33,669.15
Year 5 PV (M)	36,651.99	38,422.29	40,260.35
PV of Terminal Value (M)	828,236.75	868,240.90	909,776.09
Equity Value (M)	954,862.87	999,075.11	1,044,937.92
Shares Outstanding (M)	8.73	8.73	8.73
Fair Value	$109,317.71	$114,379.36	$119,629.97
Upside / Downside	375.29%	397.30%	420.13%

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

Analysis Mode

Ticker

Industry

Sector

Nice Information & Telecommunication, Inc. (036800.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener