DDM Analysis: 015760.KS

Valuation Snapshot

Stable Growth	$689,947.26 - $2,492,807.46	$2,192,479.34
Multi-Stage	$766,788.79 - $843,201.40	$804,266.01
Blended Fair Value	$1,498,372.67
Current Price	$39,300.00
Upside	3,712.65%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.02%	-3.80%	197.68	70.60	65.97	1,265.12	126.64	154.77	933.68	2,087.95	3,253.19	638.48
YoY Growth	-	-	180.00%	7.03%	-94.79%	898.99%	-18.18%	-83.42%	-55.28%	-35.82%	409.52%	119.21%
Dividend Yield	-	-	0.91%	0.32%	0.37%	5.59%	0.55%	0.80%	3.08%	6.36%	7.00%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	8,237,058.00
(-) Cash Dividends Paid (M)	256,967.00
(=) Cash Retained (M)	7,980,091.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,647,411.60	1,029,632.25	617,779.35
Cash Retained (M)	7,980,091.00	7,980,091.00	7,980,091.00
(-) Cash Required (M)	-1,647,411.60	-1,029,632.25	-617,779.35
(=) Excess Retained (M)	6,332,679.40	6,950,458.75	7,362,311.65
(/) Shares Outstanding (M)	641.96	641.96	641.96
(=) Excess Retained per Share	9,864.54	10,826.87	11,468.42
LTM Dividend per Share	400.28	400.28	400.28
(+) Excess Retained per Share	9,864.54	10,826.87	11,468.42
(=) Adjusted Dividend	10,264.82	11,227.15	11,868.70
WACC / Discount Rate	4.55%	4.55%	4.55%
Growth Rate	3.02%	4.02%	5.02%
Fair Value	$689,947.26	$2,192,479.34	$2,492,807.46
Upside / Downside	1,655.59%	5,478.83%	6,243.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	8,237,058.00	8,567,859.96	8,911,946.99	9,269,852.63	9,642,131.84	10,029,361.85	10,330,242.71
Payout Ratio	3.12%	20.50%	37.87%	55.25%	72.62%	90.00%	92.50%
Projected Dividends (M)	256,967.00	1,756,044.27	3,375,113.60	5,121,395.03	7,002,494.99	9,026,425.67	9,555,474.50

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	4.55%	4.55%	4.55%
Growth Rate	3.02%	4.02%	5.02%
Year 1 PV (M)	1,663,495.07	1,679,643.00	1,695,790.93
Year 2 PV (M)	3,028,729.67	3,087,816.21	3,147,473.54
Year 3 PV (M)	4,353,579.22	4,481,597.48	4,612,101.06
Year 4 PV (M)	5,638,934.38	5,861,096.90	6,089,760.21
Year 5 PV (M)	6,885,668.38	7,226,423.82	7,580,538.23
PV of Terminal Value (M)	470,680,390.50	493,973,249.56	518,179,281.53
Equity Value (M)	492,250,797.24	516,309,826.97	541,304,945.51
Shares Outstanding (M)	641.96	641.96	641.96
Fair Value	$766,788.79	$804,266.01	$843,201.40
Upside / Downside	1,851.12%	1,946.48%	2,045.55%

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

Korea Electric Power Corporation (015760.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener