DDM Analysis: 011760.KS

Valuation Snapshot

Stable Growth	$85,236.48 - $153,190.48	$113,703.05
Multi-Stage	$141,228.18 - $155,336.46	$148,146.24
Blended Fair Value	$130,924.65
Current Price	$21,150.00
Upside	519.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-1.05%	-4.28%	585.96	585.96	590.41	585.96	617.57	617.57	617.57	524.17	806.44	907.81
YoY Growth	-	-	0.00%	-0.75%	0.76%	-5.12%	0.00%	0.00%	17.82%	-35.00%	-11.17%	0.00%
Dividend Yield	-	-	2.68%	3.28%	3.61%	3.57%	3.16%	5.77%	2.46%	2.87%	3.75%	3.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	75,693.50
(-) Cash Dividends Paid (M)	8,407.68
(=) Cash Retained (M)	67,285.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	15,138.70	9,461.69	5,677.01
Cash Retained (M)	67,285.82	67,285.82	67,285.82
(-) Cash Required (M)	-15,138.70	-9,461.69	-5,677.01
(=) Excess Retained (M)	52,147.12	57,824.14	61,608.81
(/) Shares Outstanding (M)	12.30	12.30	12.30
(=) Excess Retained per Share	4,240.04	4,701.63	5,009.36
LTM Dividend per Share	683.62	683.62	683.62
(+) Excess Retained per Share	4,240.04	4,701.63	5,009.36
(=) Adjusted Dividend	4,923.66	5,385.25	5,692.98
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	0.69%	1.69%	2.69%
Fair Value	$85,236.48	$113,703.05	$153,190.48
Upside / Downside	303.01%	437.60%	624.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	75,693.50	76,969.69	78,267.40	79,586.98	80,928.82	82,293.28	84,762.07
Payout Ratio	11.11%	26.89%	42.66%	58.44%	74.22%	90.00%	92.50%
Projected Dividends (M)	8,407.68	20,694.09	33,392.41	46,513.03	60,066.59	74,063.95	78,404.92

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.50%	6.50%	6.50%
Growth Rate	0.69%	1.69%	2.69%
Year 1 PV (M)	19,239.60	19,430.69	19,621.77
Year 2 PV (M)	28,863.39	29,439.57	30,021.44
Year 3 PV (M)	37,378.68	38,503.50	39,650.66
Year 4 PV (M)	44,877.86	46,687.48	48,551.28
Year 5 PV (M)	51,446.49	54,052.55	56,763.16
PV of Terminal Value (M)	1,555,122.84	1,633,898.53	1,715,834.70
Equity Value (M)	1,736,928.86	1,822,012.31	1,910,443.01
Shares Outstanding (M)	12.30	12.30	12.30
Fair Value	$141,228.18	$148,146.24	$155,336.46
Upside / Downside	567.75%	600.46%	634.45%

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

Analysis Mode

Ticker

Industry

Sector

Hyundai Corporation (011760.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener