DDM Analysis: 206640.KQ

Valuation Snapshot

Stable Growth	$197,528.57 - $232,722.12	$218,094.71
Multi-Stage	$52,063.78 - $57,086.13	$54,528.35
Blended Fair Value	$136,311.53
Current Price	$13,890.00
Upside	881.36%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.60%	0.00%	201.42	151.01	195.68	211.20	52.62	53.02	52.75	95.96	108.36	0.00
YoY Growth	-	-	33.38%	-22.83%	-7.35%	301.38%	-0.76%	0.51%	-45.03%	-11.45%	0.00%	0.00%
Dividend Yield	-	-	1.30%	1.02%	1.84%	1.19%	0.31%	0.24%	0.44%	0.51%	0.60%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	25,534.20
(-) Cash Dividends Paid (M)	3,267.48
(=) Cash Retained (M)	22,266.71

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,106.84	3,191.77	1,915.06
Cash Retained (M)	22,266.71	22,266.71	22,266.71
(-) Cash Required (M)	-5,106.84	-3,191.77	-1,915.06
(=) Excess Retained (M)	17,159.87	19,074.94	20,351.65
(/) Shares Outstanding (M)	21.82	21.82	21.82
(=) Excess Retained per Share	786.41	874.18	932.68
LTM Dividend per Share	149.74	149.74	149.74
(+) Excess Retained per Share	786.41	874.18	932.68
(=) Adjusted Dividend	936.15	1,023.92	1,082.43
WACC / Discount Rate	5.32%	5.32%	5.32%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$197,528.57	$218,094.71	$232,722.12
Upside / Downside	1,322.09%	1,470.16%	1,575.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	25,534.20	27,193.92	28,961.52	30,844.02	32,848.88	34,984.06	36,033.58
Payout Ratio	12.80%	28.24%	43.68%	59.12%	74.56%	90.00%	92.50%
Projected Dividends (M)	3,267.48	7,678.80	12,649.79	18,234.55	24,491.90	31,485.65	33,331.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.32%	5.32%	5.32%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,222.81	7,291.27	7,359.73
Year 2 PV (M)	11,192.01	11,405.18	11,620.37
Year 3 PV (M)	15,175.13	15,610.75	16,054.64
Year 4 PV (M)	19,172.21	19,909.52	20,667.89
Year 5 PV (M)	23,183.28	24,303.04	25,465.66
PV of Terminal Value (M)	1,060,112.20	1,111,316.01	1,164,479.52
Equity Value (M)	1,136,057.63	1,189,835.78	1,245,647.81
Shares Outstanding (M)	21.82	21.82	21.82
Fair Value	$52,063.78	$54,528.35	$57,086.13
Upside / Downside	274.83%	292.57%	310.99%

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

Boditech Med Inc. (206640.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener