DDM Analysis: 086280.KS

Valuation Snapshot

Stable Growth	$1,540,604.70 - $3,684,786.14	$3,453,184.25
Multi-Stage	$534,291.05 - $585,142.35	$559,248.26
Blended Fair Value	$2,006,216.25
Current Price	$165,400.00
Upside	1,112.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.81%	15.43%	3,150.02	2,850.02	1,900.01	1,750.01	1,750.01	1,650.01	1,500.01	1,500.01	1,500.01	1,000.01
YoY Growth	-	-	10.53%	50.00%	8.57%	0.00%	6.06%	10.00%	0.00%	0.00%	50.00%	33.33%
Dividend Yield	-	-	2.80%	3.26%	2.40%	1.82%	1.87%	3.64%	2.32%	1.78%	2.04%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,389,602.10
(-) Cash Dividends Paid (M)	277,500.00
(=) Cash Retained (M)	1,112,102.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	277,920.42	173,700.26	104,220.16
Cash Retained (M)	1,112,102.10	1,112,102.10	1,112,102.10
(-) Cash Required (M)	-277,920.42	-173,700.26	-104,220.16
(=) Excess Retained (M)	834,181.68	938,401.84	1,007,881.95
(/) Shares Outstanding (M)	75.00	75.00	75.00
(=) Excess Retained per Share	11,122.50	12,512.11	13,438.52
LTM Dividend per Share	3,700.02	3,700.02	3,700.02
(+) Excess Retained per Share	11,122.50	12,512.11	13,438.52
(=) Adjusted Dividend	14,822.52	16,212.13	17,138.54
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,540,604.70	$3,453,184.25	$3,684,786.14
Upside / Downside	831.44%	1,987.78%	2,127.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,389,602.10	1,479,926.24	1,576,121.45	1,678,569.34	1,787,676.35	1,903,875.31	1,960,991.57
Payout Ratio	19.97%	33.98%	47.98%	61.99%	75.99%	90.00%	92.50%
Projected Dividends (M)	277,500.00	502,816.72	756,252.18	1,040,509.85	1,358,525.85	1,713,487.78	1,813,917.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.52%	6.52%	6.52%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	467,629.21	472,061.71	476,494.22
Year 2 PV (M)	654,109.52	666,568.47	679,144.96
Year 3 PV (M)	836,993.23	861,020.29	885,502.84
Year 4 PV (M)	1,016,331.93	1,055,417.19	1,095,619.08
Year 5 PV (M)	1,192,176.59	1,249,759.16	1,309,545.56
PV of Terminal Value (M)	35,904,320.90	37,638,513.02	39,439,076.76
Equity Value (M)	40,071,561.37	41,943,339.85	43,885,383.41
Shares Outstanding (M)	75.00	75.00	75.00
Fair Value	$534,291.05	$559,248.26	$585,142.35
Upside / Downside	223.03%	238.12%	253.77%

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

Hyundai Glovis Co., Ltd. (086280.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener