DDM Analysis: 002900.KS

Valuation Snapshot

Stable Growth	$59,568.00 - $194,052.35	$181,855.47
Multi-Stage	$25,158.39 - $27,553.99	$26,334.13
Blended Fair Value	$104,094.80
Current Price	$5,470.00
Upside	1,803.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	69.48%	21.49%	165.31	193.04	140.98	0.00	0.00	11.82	23.61	15.74	23.61	11.84
YoY Growth	-	-	-14.36%	36.93%	0.00%	0.00%	-100.00%	-49.91%	50.00%	-33.33%	99.40%	-49.85%
Dividend Yield	-	-	3.89%	3.53%	1.78%	0.00%	0.00%	0.40%	0.49%	0.27%	0.40%	0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	40,540.23
(-) Cash Dividends Paid (M)	4,496.92
(=) Cash Retained (M)	36,043.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,108.05	5,067.53	3,040.52
Cash Retained (M)	36,043.31	36,043.31	36,043.31
(-) Cash Required (M)	-8,108.05	-5,067.53	-3,040.52
(=) Excess Retained (M)	27,935.27	30,975.78	33,002.79
(/) Shares Outstanding (M)	41.55	41.55	41.55
(=) Excess Retained per Share	672.37	745.55	794.33
LTM Dividend per Share	108.23	108.23	108.23
(+) Excess Retained per Share	672.37	745.55	794.33
(=) Adjusted Dividend	780.60	853.78	902.57
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$59,568.00	$181,855.47	$194,052.35
Upside / Downside	988.99%	3,224.60%	3,447.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	40,540.23	43,175.35	45,981.74	48,970.56	52,153.64	55,543.63	57,209.94
Payout Ratio	11.09%	26.87%	42.66%	58.44%	74.22%	90.00%	92.50%
Projected Dividends (M)	4,496.92	11,602.94	19,613.74	28,616.92	38,707.65	49,989.27	52,919.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,753.85	10,855.79	10,957.72
Year 2 PV (M)	16,848.17	17,169.08	17,493.02
Year 3 PV (M)	22,783.03	23,437.05	24,103.47
Year 4 PV (M)	28,561.54	29,659.94	30,789.71
Year 5 PV (M)	34,186.75	35,837.98	37,552.41
PV of Terminal Value (M)	932,141.24	977,164.01	1,023,909.91
Equity Value (M)	1,045,274.59	1,094,123.85	1,144,806.24
Shares Outstanding (M)	41.55	41.55	41.55
Fair Value	$25,158.39	$26,334.13	$27,553.99
Upside / Downside	359.93%	381.43%	403.73%

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

TYM Corporation (002900.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener