DDM Analysis: 000500.KS

Valuation Snapshot

Stable Growth	$123,963.92 - $658,935.98	$245,892.96
Multi-Stage	$79,088.56 - $86,597.27	$82,773.65
Blended Fair Value	$164,333.31
Current Price	$55,400.00
Upside	196.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	0.00	10.49	111.43	159.18	159.20	159.07	159.07	159.07	159.07	159.07
YoY Growth	-	-	-100.00%	-90.59%	-30.00%	-0.01%	0.08%	0.00%	0.00%	0.00%	0.00%	-40.00%
Dividend Yield	-	-	0.00%	0.04%	0.73%	0.73%	0.68%	1.45%	1.16%	0.87%	0.89%	1.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,368.56
(-) Cash Dividends Paid (M)	12,113.22
(=) Cash Retained (M)	37,255.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,873.71	6,171.07	3,702.64
Cash Retained (M)	37,255.34	37,255.34	37,255.34
(-) Cash Required (M)	-9,873.71	-6,171.07	-3,702.64
(=) Excess Retained (M)	27,381.63	31,084.27	33,552.70
(/) Shares Outstanding (M)	14.81	14.81	14.81
(=) Excess Retained per Share	1,848.52	2,098.48	2,265.12
LTM Dividend per Share	817.76	817.76	817.76
(+) Excess Retained per Share	1,848.52	2,098.48	2,265.12
(=) Adjusted Dividend	2,666.27	2,916.24	3,082.88
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	4.87%	5.87%	6.87%
Fair Value	$123,963.92	$245,892.96	$658,935.98
Upside / Downside	123.76%	343.85%	1,089.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,368.56	52,266.61	55,334.78	58,583.06	62,022.02	65,662.85	67,632.74
Payout Ratio	24.54%	37.63%	50.72%	63.81%	76.91%	90.00%	92.50%
Projected Dividends (M)	12,113.22	19,667.42	28,066.79	37,384.50	47,699.43	59,096.57	62,560.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	4.87%	5.87%	6.87%
Year 1 PV (M)	18,185.77	18,359.18	18,532.59
Year 2 PV (M)	23,997.22	24,457.06	24,921.26
Year 3 PV (M)	29,555.89	30,409.48	31,279.34
Year 4 PV (M)	34,869.84	36,219.00	37,606.94
Year 5 PV (M)	39,946.90	41,888.16	43,904.16
PV of Terminal Value (M)	1,024,963.42	1,074,772.50	1,126,499.44
Equity Value (M)	1,171,519.04	1,226,105.38	1,282,743.75
Shares Outstanding (M)	14.81	14.81	14.81
Fair Value	$79,088.56	$82,773.65	$86,597.27
Upside / Downside	42.76%	49.41%	56.31%

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

GAON CABLE Co., Ltd. (000500.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener