DDM Analysis: 042670.KS

Valuation Snapshot

Stable Growth	$707.38 - $918.85	$819.22
Multi-Stage	$1,857.86 - $2,067.17	$1,960.19
Blended Fair Value	$1,389.71
Current Price	$12,640.00
Upside	-89.01%
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	-16.47%	2.46%	113.94	248.59	0.00	0.00	152.84	280.21	278.90	243.50	94.94	181.51
YoY Growth	-	-	-54.17%	0.00%	0.00%	-100.00%	-45.45%	0.47%	14.54%	156.49%	-47.70%	103.07%
Dividend Yield	-	-	1.35%	2.97%	0.00%	0.00%	0.54%	3.55%	1.52%	1.00%	0.40%	1.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	44,980.37
(-) Cash Dividends Paid (M)	13,447.00
(=) Cash Retained (M)	31,533.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,996.07	5,622.55	3,373.53
Cash Retained (M)	31,533.37	31,533.37	31,533.37
(-) Cash Required (M)	-8,996.07	-5,622.55	-3,373.53
(=) Excess Retained (M)	22,537.29	25,910.82	28,159.84
(/) Shares Outstanding (M)	192.64	192.64	192.64
(=) Excess Retained per Share	116.99	134.50	146.18
LTM Dividend per Share	69.80	69.80	69.80
(+) Excess Retained per Share	116.99	134.50	146.18
(=) Adjusted Dividend	186.80	204.31	215.98
WACC / Discount Rate	7.63%	7.63%	7.63%
Growth Rate	-14.85%	-13.85%	-12.85%
Fair Value	$707.38	$819.22	$918.85
Upside / Downside	-94.40%	-93.52%	-92.73%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	44,980.37	38,748.50	33,380.03	28,755.34	24,771.39	21,339.40	21,979.58
Payout Ratio	29.90%	41.92%	53.94%	65.96%	77.98%	90.00%	92.50%
Projected Dividends (M)	13,447.00	16,241.90	18,004.24	18,966.48	19,316.50	19,205.46	20,331.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.63%	7.63%	7.63%
Growth Rate	-14.85%	-13.85%	-12.85%
Year 1 PV (M)	14,915.40	15,090.58	15,265.75
Year 2 PV (M)	15,183.47	15,542.21	15,905.14
Year 3 PV (M)	14,688.62	15,212.26	15,748.19
Year 4 PV (M)	13,737.91	14,394.75	15,074.88
Year 5 PV (M)	12,543.39	13,297.49	14,087.42
PV of Terminal Value (M)	286,829.75	304,073.60	322,137.00
Equity Value (M)	357,898.54	377,610.88	398,218.38
Shares Outstanding (M)	192.64	192.64	192.64
Fair Value	$1,857.86	$1,960.19	$2,067.17
Upside / Downside	-85.30%	-84.49%	-83.65%

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

HD Hyundai Infracore Co., Ltd. (042670.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener