DDM Analysis: 204320.KS

Valuation Snapshot

Stable Growth	$439,862.54 - $518,306.85	$485,694.96
Multi-Stage	$358,428.76 - $393,666.24	$375,715.88
Blended Fair Value	$430,705.42
Current Price	$33,600.00
Upside	1,181.86%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-3.70%	0.00%	565.84	470.99	753.59	173.84	517.23	683.34	188.08	1,088.03	1,099.62	376.17
YoY Growth	-	-	20.14%	-37.50%	333.49%	-66.39%	-24.31%	263.32%	-82.71%	-1.05%	192.32%	0.00%
Dividend Yield	-	-	1.47%	1.39%	1.64%	0.35%	0.79%	3.30%	0.64%	2.34%	2.12%	1.20%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	130,746.92
(-) Cash Dividends Paid (M)	38,522.29
(=) Cash Retained (M)	92,224.63

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	26,149.38	16,343.36	9,806.02
Cash Retained (M)	92,224.63	92,224.63	92,224.63
(-) Cash Required (M)	-26,149.38	-16,343.36	-9,806.02
(=) Excess Retained (M)	66,075.25	75,881.26	82,418.61
(/) Shares Outstanding (M)	49.79	49.79	49.79
(=) Excess Retained per Share	1,327.04	1,523.98	1,655.27
LTM Dividend per Share	773.67	773.67	773.67
(+) Excess Retained per Share	1,327.04	1,523.98	1,655.27
(=) Adjusted Dividend	2,100.71	2,297.65	2,428.95
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	4.69%	5.69%	6.69%
Fair Value	$439,862.54	$485,694.96	$518,306.85
Upside / Downside	1,209.11%	1,345.52%	1,442.58%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	130,746.92	138,191.40	146,059.76	154,376.12	163,166.01	172,456.37	177,630.06
Payout Ratio	29.46%	41.57%	53.68%	65.79%	77.89%	90.00%	92.50%
Projected Dividends (M)	38,522.29	57,446.99	78,401.88	101,556.79	127,094.33	155,210.73	164,307.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-1.97%	-1.97%	-1.97%
Growth Rate	4.69%	5.69%	6.69%
Year 1 PV (M)	58,047.61	58,602.06	59,156.51
Year 2 PV (M)	80,049.85	81,586.37	83,137.50
Year 3 PV (M)	104,775.56	107,806.67	110,895.69
Year 4 PV (M)	132,493.38	137,628.50	142,911.46
Year 5 PV (M)	163,495.87	171,454.75	179,720.60
PV of Terminal Value (M)	17,307,854.02	18,150,390.22	19,025,422.89
Equity Value (M)	17,846,716.29	18,707,468.56	19,601,244.64
Shares Outstanding (M)	49.79	49.79	49.79
Fair Value	$358,428.76	$375,715.88	$393,666.24
Upside / Downside	966.75%	1,018.20%	1,071.63%

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

Mando Corporation (204320.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener