DDM Analysis: 004490.KS

Valuation Snapshot

Stable Growth	$733,756.25 - $2,000,331.55	$1,874,603.61
Multi-Stage	$276,431.67 - $302,803.92	$289,374.67
Blended Fair Value	$1,081,989.14
Current Price	$63,800.00
Upside	1,595.91%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	6.75%	8.53%	721.30	628.07	633.88	532.22	523.87	520.32	416.24	364.19	364.19	315.65
YoY Growth	-	-	14.84%	-0.92%	19.10%	1.59%	0.68%	25.00%	14.29%	0.00%	15.38%	-0.76%
Dividend Yield	-	-	1.11%	0.80%	1.14%	0.78%	0.67%	2.00%	0.89%	1.12%	0.99%	0.74%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	132,831.57
(-) Cash Dividends Paid (M)	14,814.90
(=) Cash Retained (M)	118,016.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	26,566.31	16,603.95	9,962.37
Cash Retained (M)	118,016.67	118,016.67	118,016.67
(-) Cash Required (M)	-26,566.31	-16,603.95	-9,962.37
(=) Excess Retained (M)	91,450.36	101,412.73	108,054.31
(/) Shares Outstanding (M)	13.21	13.21	13.21
(=) Excess Retained per Share	6,924.78	7,679.15	8,182.06
LTM Dividend per Share	1,121.81	1,121.81	1,121.81
(+) Excess Retained per Share	6,924.78	7,679.15	8,182.06
(=) Adjusted Dividend	8,046.59	8,800.96	9,303.87
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$733,756.25	$1,874,603.61	$2,000,331.55
Upside / Downside	1,050.09%	2,838.25%	3,035.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	132,831.57	141,465.62	150,660.89	160,453.85	170,883.35	181,990.76	187,450.49
Payout Ratio	11.15%	26.92%	42.69%	58.46%	74.23%	90.00%	92.50%
Projected Dividends (M)	14,814.90	38,086.10	64,319.97	93,803.34	126,847.78	163,791.69	173,391.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.66%	6.66%	6.66%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	35,373.68	35,708.98	36,044.27
Year 2 PV (M)	55,484.71	56,541.53	57,608.33
Year 3 PV (M)	75,155.27	77,312.71	79,511.04
Year 4 PV (M)	94,392.55	98,022.63	101,756.40
Year 5 PV (M)	113,203.65	118,671.43	124,348.47
PV of Terminal Value (M)	3,277,015.83	3,435,296.92	3,599,635.80
Equity Value (M)	3,650,625.69	3,821,554.19	3,998,904.32
Shares Outstanding (M)	13.21	13.21	13.21
Fair Value	$276,431.67	$289,374.67	$302,803.92
Upside / Downside	333.28%	353.57%	374.61%

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

Sebang Global Battery Co., Ltd. (004490.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener