DDM Analysis: 307950.KS

Valuation Snapshot

Stable Growth	$263,417.03 - $1,305,409.13	$554,497.32
Multi-Stage	$143,071.23 - $156,492.57	$149,659.20
Blended Fair Value	$352,078.26
Current Price	$152,700.00
Upside	130.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	22.44%	17.08%	1,429.95	1,139.96	699.98	605.02	543.68	519.62	519.62	519.62	527.77	346.88
YoY Growth	-	-	25.44%	62.86%	15.70%	11.28%	4.63%	0.00%	0.00%	-1.54%	52.15%	17.39%
Dividend Yield	-	-	1.20%	0.78%	0.62%	0.50%	0.46%	1.65%	0.65%	0.59%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	180,010.26
(-) Cash Dividends Paid (M)	49,753.24
(=) Cash Retained (M)	130,257.02

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	36,002.05	22,501.28	13,500.77
Cash Retained (M)	130,257.02	130,257.02	130,257.02
(-) Cash Required (M)	-36,002.05	-22,501.28	-13,500.77
(=) Excess Retained (M)	94,254.97	107,755.74	116,756.25
(/) Shares Outstanding (M)	27.42	27.42	27.42
(=) Excess Retained per Share	3,436.95	3,929.25	4,257.45
LTM Dividend per Share	1,814.22	1,814.22	1,814.22
(+) Excess Retained per Share	3,436.95	3,929.25	4,257.45
(=) Adjusted Dividend	5,251.17	5,743.47	6,071.67
WACC / Discount Rate	7.60%	7.60%	7.60%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$263,417.03	$554,497.32	$1,305,409.13
Upside / Downside	72.51%	263.13%	754.88%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	180,010.26	191,710.92	204,172.13	217,443.32	231,577.14	246,629.65	254,028.54
Payout Ratio	27.64%	40.11%	52.58%	65.06%	77.53%	90.00%	92.50%
Projected Dividends (M)	49,753.24	76,897.72	107,360.79	141,459.15	179,536.71	221,966.69	234,976.40

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.60%	7.60%	7.60%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	70,793.18	71,464.21	72,135.23
Year 2 PV (M)	90,991.67	92,724.80	94,474.29
Year 3 PV (M)	110,373.54	113,541.97	116,770.46
Year 4 PV (M)	128,963.00	133,922.56	139,023.80
Year 5 PV (M)	146,783.64	153,873.34	161,234.38
PV of Terminal Value (M)	3,375,680.51	3,538,727.14	3,708,013.95
Equity Value (M)	3,923,585.54	4,104,254.01	4,291,652.11
Shares Outstanding (M)	27.42	27.42	27.42
Fair Value	$143,071.23	$149,659.20	$156,492.57
Upside / Downside	-6.31%	-1.99%	2.48%

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

Hyundai Autoever Corporation (307950.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener