DDM Analysis: 194370.KS

Valuation Snapshot

Stable Growth	$343,640.71 - $817,716.39	$766,320.01
Multi-Stage	$118,271.74 - $129,556.23	$123,809.92
Blended Fair Value	$445,064.97
Current Price	$11,360.00
Upside	3,817.83%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	8.93%	26.80%	520.25	519.57	458.23	299.83	243.93	339.26	278.96	157.07	128.18	0.00
YoY Growth	-	-	0.13%	13.39%	52.83%	22.92%	-28.10%	21.61%	77.61%	22.54%	0.00%	-100.00%
Dividend Yield	-	-	6.06%	5.92%	6.82%	2.29%	2.53%	5.03%	3.83%	1.92%	1.55%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	85,015.85
(-) Cash Dividends Paid (M)	11,906.23
(=) Cash Retained (M)	73,109.62

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	17,003.17	10,626.98	6,376.19
Cash Retained (M)	73,109.62	73,109.62	73,109.62
(-) Cash Required (M)	-17,003.17	-10,626.98	-6,376.19
(=) Excess Retained (M)	56,106.45	62,482.64	66,733.43
(/) Shares Outstanding (M)	20.68	20.68	20.68
(=) Excess Retained per Share	2,713.53	3,021.91	3,227.50
LTM Dividend per Share	575.83	575.83	575.83
(+) Excess Retained per Share	2,713.53	3,021.91	3,227.50
(=) Adjusted Dividend	3,289.37	3,597.75	3,803.33
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$343,640.71	$766,320.01	$817,716.39
Upside / Downside	2,925.01%	6,645.77%	7,098.21%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	85,015.85	90,541.88	96,427.10	102,694.86	109,370.03	116,479.08	119,973.45
Payout Ratio	14.00%	29.20%	44.40%	59.60%	74.80%	90.00%	92.50%
Projected Dividends (M)	11,906.23	26,441.65	42,816.36	61,208.08	81,809.81	104,831.17	110,975.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,592.44	24,825.54	25,058.64
Year 2 PV (M)	37,037.01	37,742.46	38,454.56
Year 3 PV (M)	49,243.38	50,656.98	52,097.38
Year 4 PV (M)	61,214.96	63,569.12	65,990.53
Year 5 PV (M)	72,955.10	76,478.86	80,137.48
PV of Terminal Value (M)	2,200,404.72	2,306,685.09	2,417,033.07
Equity Value (M)	2,445,447.62	2,559,958.05	2,678,771.67
Shares Outstanding (M)	20.68	20.68	20.68
Fair Value	$118,271.74	$123,809.92	$129,556.23
Upside / Downside	941.12%	989.88%	1,040.46%

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

JS Corporation (194370.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener