DDM Analysis: 051900.KS

Valuation Snapshot

Stable Growth	$44,614.55 - $64,618.53	$54,333.12
Multi-Stage	$121,448.03 - $133,803.55	$127,502.19
Blended Fair Value	$90,917.65
Current Price	$319,500.00
Upside	-71.54%
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	-17.74%	-0.67%	3,260.17	5,299.32	10,975.93	10,155.94	10,716.72	8,653.03	8,824.02	7,309.35	5,092.43	3,691.59
YoY Growth	-	-	-38.48%	-51.72%	8.07%	-5.23%	23.85%	-1.94%	20.72%	43.53%	37.95%	5.91%
Dividend Yield	-	-	1.04%	1.31%	1.83%	1.18%	0.68%	0.77%	0.62%	0.61%	0.63%	0.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	115,569.14
(-) Cash Dividends Paid (M)	81,751.59
(=) Cash Retained (M)	33,817.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,113.83	14,446.14	8,667.69
Cash Retained (M)	33,817.56	33,817.56	33,817.56
(-) Cash Required (M)	-23,113.83	-14,446.14	-8,667.69
(=) Excess Retained (M)	10,703.73	19,371.42	25,149.87
(/) Shares Outstanding (M)	18.33	18.33	18.33
(=) Excess Retained per Share	584.02	1,056.94	1,372.23
LTM Dividend per Share	4,460.54	4,460.54	4,460.54
(+) Excess Retained per Share	584.02	1,056.94	1,372.23
(=) Adjusted Dividend	5,044.55	5,517.48	5,832.76
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-4.38%	-3.38%	-2.38%
Fair Value	$44,614.55	$54,333.12	$64,618.53
Upside / Downside	-86.04%	-82.99%	-79.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	115,569.14	111,658.11	107,879.42	104,228.62	100,701.36	97,293.47	100,212.28
Payout Ratio	70.74%	74.59%	78.44%	82.30%	86.15%	90.00%	92.50%
Projected Dividends (M)	81,751.59	83,286.45	84,623.80	85,775.25	86,751.86	87,564.13	92,696.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-4.38%	-3.38%	-2.38%
Year 1 PV (M)	77,446.83	78,256.80	79,066.78
Year 2 PV (M)	73,173.04	74,711.60	76,266.18
Year 3 PV (M)	68,968.35	71,154.98	73,387.35
Year 4 PV (M)	64,862.83	67,619.17	70,462.44
Year 5 PV (M)	60,879.72	64,130.56	67,518.82
PV of Terminal Value (M)	1,880,538.37	1,980,955.16	2,085,616.49
Equity Value (M)	2,225,869.13	2,336,828.28	2,452,318.07
Shares Outstanding (M)	18.33	18.33	18.33
Fair Value	$121,448.03	$127,502.19	$133,803.55
Upside / Downside	-61.99%	-60.09%	-58.12%

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

LG H&H Co., Ltd. (051900.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener