DDM Analysis: 003160.KS

Valuation Snapshot

Stable Growth	$20,682.64 - $109,796.09	$41,062.52
Multi-Stage	$11,529.33 - $12,614.79	$12,062.12
Blended Fair Value	$26,562.32
Current Price	$15,530.00
Upside	71.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.55%	59.70%	99.66	99.66	199.31	99.66	55.17	55.17	110.33	56.09	76.87	83.67
YoY Growth	-	-	0.00%	-50.00%	100.00%	80.64%	0.00%	-50.00%	96.71%	-27.03%	-8.13%	8,959.88%
Dividend Yield	-	-	0.78%	0.82%	3.31%	1.23%	0.79%	2.30%	2.75%	1.14%	1.51%	1.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	14,346.64
(-) Cash Dividends Paid (M)	2,601.68
(=) Cash Retained (M)	11,744.97

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,869.33	1,793.33	1,076.00
Cash Retained (M)	11,744.97	11,744.97	11,744.97
(-) Cash Required (M)	-2,869.33	-1,793.33	-1,076.00
(=) Excess Retained (M)	8,875.64	9,951.64	10,668.97
(/) Shares Outstanding (M)	25.99	25.99	25.99
(=) Excess Retained per Share	341.55	382.96	410.56
LTM Dividend per Share	100.12	100.12	100.12
(+) Excess Retained per Share	341.55	382.96	410.56
(=) Adjusted Dividend	441.67	483.08	510.68
WACC / Discount Rate	7.75%	7.75%	7.75%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$20,682.64	$41,062.52	$109,796.09
Upside / Downside	33.18%	164.41%	606.99%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	14,346.64	15,279.17	16,272.32	17,330.02	18,456.47	19,656.14	20,245.83
Payout Ratio	18.13%	32.51%	46.88%	61.25%	75.63%	90.00%	92.50%
Projected Dividends (M)	2,601.68	4,966.88	7,628.57	10,615.29	13,958.05	17,690.53	18,727.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.75%	7.75%	7.75%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,566.23	4,609.51	4,652.79
Year 2 PV (M)	6,447.49	6,570.30	6,694.26
Year 3 PV (M)	8,248.09	8,484.86	8,726.13
Year 4 PV (M)	9,970.58	10,354.02	10,748.41
Year 5 PV (M)	11,617.43	12,178.56	12,761.16
PV of Terminal Value (M)	258,754.13	271,252.05	284,228.29
Equity Value (M)	299,603.94	313,449.29	327,811.04
Shares Outstanding (M)	25.99	25.99	25.99
Fair Value	$11,529.33	$12,062.12	$12,614.79
Upside / Downside	-25.76%	-22.33%	-18.77%

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

D.I Corporation (003160.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener