DDM Analysis: 243070.KQ

Valuation Snapshot

Stable Growth	$28,245.02 - $43,814.37	$35,451.90
Multi-Stage	$60,703.86 - $66,898.25	$63,739.93
Blended Fair Value	$49,595.91
Current Price	$29,750.00
Upside	66.71%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014
DPS	2.75%	0.00%	627.81	894.46	542.33	493.46	527.52	548.22	311.66	0.00	0.00	176.97
YoY Growth	-	-	-29.81%	64.93%	9.90%	-6.46%	-3.78%	75.90%	0.00%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	2.56%	2.49%	1.71%	1.05%	1.03%	1.45%	0.62%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	35,753.26
(-) Cash Dividends Paid (M)	5,608.14
(=) Cash Retained (M)	30,145.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,150.65	4,469.16	2,681.49
Cash Retained (M)	30,145.12	30,145.12	30,145.12
(-) Cash Required (M)	-7,150.65	-4,469.16	-2,681.49
(=) Excess Retained (M)	22,994.47	25,675.96	27,463.63
(/) Shares Outstanding (M)	11.90	11.90	11.90
(=) Excess Retained per Share	1,931.86	2,157.15	2,307.33
LTM Dividend per Share	471.16	471.16	471.16
(+) Excess Retained per Share	1,931.86	2,157.15	2,307.33
(=) Adjusted Dividend	2,403.03	2,628.31	2,778.50
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.82%	-0.82%	0.18%
Fair Value	$28,245.02	$35,451.90	$43,814.37
Upside / Downside	-5.06%	19.17%	47.28%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	35,753.26	35,459.98	35,169.11	34,880.63	34,594.51	34,310.74	35,340.06
Payout Ratio	15.69%	30.55%	45.41%	60.27%	75.14%	90.00%	92.50%
Projected Dividends (M)	5,608.14	10,832.51	15,970.79	21,024.04	25,993.32	30,879.66	32,689.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.82%	-0.82%	0.18%
Year 1 PV (M)	10,065.73	10,168.25	10,270.77
Year 2 PV (M)	13,789.83	14,072.17	14,357.37
Year 3 PV (M)	16,868.05	17,388.74	17,920.04
Year 4 PV (M)	19,378.79	20,180.46	21,006.75
Year 5 PV (M)	21,392.11	22,503.97	23,661.58
PV of Terminal Value (M)	641,048.34	674,366.86	709,056.59
Equity Value (M)	722,542.84	758,680.45	796,273.10
Shares Outstanding (M)	11.90	11.90	11.90
Fair Value	$60,703.86	$63,739.93	$66,898.25
Upside / Downside	104.05%	114.25%	124.87%

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

Huons Co., Ltd. (243070.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener