DDM Analysis: 027410.KS

Valuation Snapshot

Stable Growth	$9,070.75 - $17,035.84	$12,310.08
Multi-Stage	$15,600.23 - $17,152.32	$16,361.33
Blended Fair Value	$14,335.71
Current Price	$3,930.00
Upside	264.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.72%	2.80%	133.42	110.20	123.73	110.20	110.20	34.95	67.53	414.90	317.03	193.49
YoY Growth	-	-	21.07%	-10.94%	12.28%	-0.01%	215.33%	-48.24%	-83.72%	30.87%	63.85%	91.24%
Dividend Yield	-	-	3.92%	2.90%	2.85%	2.07%	1.57%	0.95%	0.83%	3.17%	0.30%	0.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	57,751.91
(-) Cash Dividends Paid (M)	14,604.56
(=) Cash Retained (M)	43,147.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,550.38	7,218.99	4,331.39
Cash Retained (M)	43,147.35	43,147.35	43,147.35
(-) Cash Required (M)	-11,550.38	-7,218.99	-4,331.39
(=) Excess Retained (M)	31,596.97	35,928.36	38,815.96
(/) Shares Outstanding (M)	95.54	95.54	95.54
(=) Excess Retained per Share	330.73	376.07	406.29
LTM Dividend per Share	152.87	152.87	152.87
(+) Excess Retained per Share	330.73	376.07	406.29
(=) Adjusted Dividend	483.60	528.94	559.16
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	0.80%	1.80%	2.80%
Fair Value	$9,070.75	$12,310.08	$17,035.84
Upside / Downside	130.81%	213.23%	333.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	57,751.91	58,794.25	59,855.40	60,935.71	62,035.51	63,155.16	65,049.82
Payout Ratio	25.29%	38.23%	51.17%	64.12%	77.06%	90.00%	92.50%
Projected Dividends (M)	14,604.56	22,477.48	30,629.84	39,069.16	47,803.13	56,839.65	60,171.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	0.80%	1.80%	2.80%
Year 1 PV (M)	20,961.44	21,169.39	21,377.33
Year 2 PV (M)	26,637.40	27,168.51	27,704.87
Year 3 PV (M)	31,685.06	32,637.41	33,608.65
Year 4 PV (M)	36,153.50	37,609.59	39,109.21
Year 5 PV (M)	40,088.42	42,116.68	44,226.22
PV of Terminal Value (M)	1,334,865.90	1,402,403.03	1,472,646.52
Equity Value (M)	1,490,391.73	1,563,104.60	1,638,672.81
Shares Outstanding (M)	95.54	95.54	95.54
Fair Value	$15,600.23	$16,361.33	$17,152.32
Upside / Downside	296.95%	316.32%	336.45%

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

BGF Co., Ltd. (027410.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener