DDM Analysis: 123890.KS

Valuation Snapshot

Stable Growth	$4,635.42 - $7,233.27	$5,833.04
Multi-Stage	$10,008.01 - $11,026.22	$10,507.08
Blended Fair Value	$8,170.06
Current Price	$2,315.00
Upside	252.92%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.88%	0.00%	220.04	220.04	220.04	220.04	181.86	165.33	151.05	138.95	60.07	16.25
YoY Growth	-	-	0.00%	0.00%	0.00%	21.00%	10.00%	9.45%	8.70%	131.33%	269.70%	0.00%
Dividend Yield	-	-	9.32%	7.01%	7.83%	5.37%	3.89%	8.41%	3.98%	2.75%	0.93%	0.25%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	59,134.87
(-) Cash Dividends Paid (M)	12,236.71
(=) Cash Retained (M)	46,898.17

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,826.97	7,391.86	4,435.12
Cash Retained (M)	46,898.17	46,898.17	46,898.17
(-) Cash Required (M)	-11,826.97	-7,391.86	-4,435.12
(=) Excess Retained (M)	35,071.19	39,506.31	42,463.05
(/) Shares Outstanding (M)	122.34	122.34	122.34
(=) Excess Retained per Share	286.66	322.91	347.08
LTM Dividend per Share	100.02	100.02	100.02
(+) Excess Retained per Share	286.66	322.91	347.08
(=) Adjusted Dividend	386.68	422.93	447.10
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-1.72%	-0.72%	0.28%
Fair Value	$4,635.42	$5,833.04	$7,233.27
Upside / Downside	100.23%	151.97%	212.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	59,134.87	58,711.23	58,290.63	57,873.04	57,458.44	57,046.81	58,758.22
Payout Ratio	20.69%	34.55%	48.42%	62.28%	76.14%	90.00%	92.50%
Projected Dividends (M)	12,236.71	20,287.26	28,221.83	36,041.68	43,748.04	51,342.13	54,351.35

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.48%	6.48%	6.48%
Growth Rate	-1.72%	-0.72%	0.28%
Year 1 PV (M)	18,860.34	19,052.24	19,244.14
Year 2 PV (M)	24,391.46	24,890.33	25,394.25
Year 3 PV (M)	28,959.02	29,851.98	30,763.12
Year 4 PV (M)	32,678.61	34,029.02	35,420.86
Year 5 PV (M)	35,653.75	37,504.86	39,432.06
PV of Terminal Value (M)	1,083,876.54	1,140,150.33	1,198,737.57
Equity Value (M)	1,224,419.72	1,285,478.76	1,348,991.99
Shares Outstanding (M)	122.34	122.34	122.34
Fair Value	$10,008.01	$10,507.08	$11,026.22
Upside / Downside	332.31%	353.87%	376.29%

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

Korea Asset In Trust Co., Ltd. (123890.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener