DDM Analysis: 052690.KS

Valuation Snapshot

Stable Growth	$446,774.19 - $526,683.47	$493,436.68
Multi-Stage	$305,573.92 - $336,292.42	$320,637.58
Blended Fair Value	$407,037.13
Current Price	$83,800.00
Upside	385.72%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	29.76%	2.38%	514.96	282.98	237.98	281.98	309.98	139.99	219.98	109.99	199.98	574.95
YoY Growth	-	-	81.98%	18.91%	-15.60%	-9.03%	121.43%	-36.36%	100.00%	-45.00%	-65.22%	41.30%
Dividend Yield	-	-	0.90%	0.43%	0.32%	0.34%	1.38%	0.93%	0.91%	0.35%	0.72%	1.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	103,865.00
(-) Cash Dividends Paid (M)	38,005.46
(=) Cash Retained (M)	65,859.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20,773.00	12,983.13	7,789.88
Cash Retained (M)	65,859.54	65,859.54	65,859.54
(-) Cash Required (M)	-20,773.00	-12,983.13	-7,789.88
(=) Excess Retained (M)	45,086.54	52,876.41	58,069.66
(/) Shares Outstanding (M)	38.05	38.05	38.05
(=) Excess Retained per Share	1,185.04	1,389.78	1,526.28
LTM Dividend per Share	998.92	998.92	998.92
(+) Excess Retained per Share	1,185.04	1,389.78	1,526.28
(=) Adjusted Dividend	2,183.96	2,388.71	2,525.20
WACC / Discount Rate	-0.28%	-0.28%	-0.28%
Growth Rate	2.29%	3.29%	4.29%
Fair Value	$446,774.19	$493,436.68	$526,683.47
Upside / Downside	433.14%	488.83%	528.50%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	103,865.00	107,277.36	110,801.84	114,442.10	118,201.97	122,085.36	125,747.92
Payout Ratio	36.59%	47.27%	57.95%	68.64%	79.32%	90.00%	92.50%
Projected Dividends (M)	38,005.46	50,713.19	64,214.90	78,549.04	93,755.72	109,876.82	116,316.82

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-0.28%	-0.28%	-0.28%
Growth Rate	2.29%	3.29%	4.29%
Year 1 PV (M)	50,365.17	50,857.57	51,349.97
Year 2 PV (M)	63,336.57	64,581.05	65,837.64
Year 3 PV (M)	76,942.97	79,221.81	81,545.22
Year 4 PV (M)	91,208.47	94,827.95	98,554.09
Year 5 PV (M)	106,158.03	111,449.80	116,950.52
PV of Terminal Value (M)	11,238,006.76	11,798,199.40	12,380,512.20
Equity Value (M)	11,626,017.97	12,199,137.58	12,794,749.65
Shares Outstanding (M)	38.05	38.05	38.05
Fair Value	$305,573.92	$320,637.58	$336,292.42
Upside / Downside	264.65%	282.62%	301.30%

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

KEPCO Engineering & Construction Company, Inc. (052690.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener