DDM Analysis: 102710.KQ

Valuation Snapshot

Stable Growth	$98,448.67 - $362,363.20	$164,683.91
Multi-Stage	$61,199.05 - $66,963.77	$64,028.69
Blended Fair Value	$114,356.30
Current Price	$55,500.00
Upside	106.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.51%	11.34%	143.04	150.01	150.01	149.70	149.38	99.59	99.27	49.50	49.46	49.02
YoY Growth	-	-	-4.65%	0.00%	0.21%	0.21%	50.00%	0.32%	100.55%	0.08%	0.90%	0.31%
Dividend Yield	-	-	0.57%	0.58%	0.68%	0.51%	0.38%	0.44%	0.60%	0.27%	0.27%	0.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,019.91
(-) Cash Dividends Paid (M)	3,472.32
(=) Cash Retained (M)	45,547.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,803.98	6,127.49	3,676.49
Cash Retained (M)	45,547.59	45,547.59	45,547.59
(-) Cash Required (M)	-9,803.98	-6,127.49	-3,676.49
(=) Excess Retained (M)	35,743.60	39,420.10	41,871.09
(/) Shares Outstanding (M)	14.29	14.29	14.29
(=) Excess Retained per Share	2,501.91	2,759.26	2,930.82
LTM Dividend per Share	243.05	243.05	243.05
(+) Excess Retained per Share	2,501.91	2,759.26	2,930.82
(=) Adjusted Dividend	2,744.96	3,002.30	3,173.86
WACC / Discount Rate	8.44%	8.44%	8.44%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$98,448.67	$164,683.91	$362,363.20
Upside / Downside	77.38%	196.73%	552.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,019.91	52,206.20	55,599.60	59,213.58	63,062.46	67,161.52	69,176.36
Payout Ratio	7.08%	23.67%	40.25%	56.83%	73.42%	90.00%	92.50%
Projected Dividends (M)	3,472.32	12,355.53	22,378.89	33,653.09	46,298.37	60,445.37	63,988.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.44%	8.44%	8.44%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	11,286.74	11,393.72	11,500.71
Year 2 PV (M)	18,674.66	19,030.36	19,389.41
Year 3 PV (M)	25,653.47	26,389.89	27,140.26
Year 4 PV (M)	32,239.92	33,479.78	34,755.05
Year 5 PV (M)	38,450.17	40,307.33	42,235.56
PV of Terminal Value (M)	748,015.32	784,144.74	821,656.92
Equity Value (M)	874,320.28	914,745.81	956,677.92
Shares Outstanding (M)	14.29	14.29	14.29
Fair Value	$61,199.05	$64,028.69	$66,963.77
Upside / Downside	10.27%	15.37%	20.66%

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

ENF Technology Co., Ltd. (102710.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener