DDM Analysis: 084010.KS

Valuation Snapshot

Stable Growth	$171,334.98 - $342,739.97	$321,197.54
Multi-Stage	$52,624.46 - $57,622.46	$55,077.45
Blended Fair Value	$188,137.50
Current Price	$15,710.00
Upside	1,097.57%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.94%	14.46%	520.88	864.75	515.27	386.45	268.47	201.36	403.15	443.46	337.87	135.15
YoY Growth	-	-	-39.77%	67.82%	33.33%	43.94%	33.33%	-50.05%	-9.09%	31.25%	150.00%	0.17%
Dividend Yield	-	-	3.37%	6.56%	3.91%	1.87%	1.61%	4.07%	6.80%	4.86%	3.00%	1.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,862.11
(-) Cash Dividends Paid (M)	8,530.06
(=) Cash Retained (M)	20,332.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,772.42	3,607.76	2,164.66
Cash Retained (M)	20,332.05	20,332.05	20,332.05
(-) Cash Required (M)	-5,772.42	-3,607.76	-2,164.66
(=) Excess Retained (M)	14,559.63	16,724.29	18,167.39
(/) Shares Outstanding (M)	16.75	16.75	16.75
(=) Excess Retained per Share	869.37	998.63	1,084.80
LTM Dividend per Share	509.34	509.34	509.34
(+) Excess Retained per Share	869.37	998.63	1,084.80
(=) Adjusted Dividend	1,378.72	1,507.97	1,594.14
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$171,334.98	$321,197.54	$342,739.97
Upside / Downside	990.61%	1,944.54%	2,081.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,862.11	30,738.15	32,736.13	34,863.97	37,130.13	39,543.59	40,729.90
Payout Ratio	29.55%	41.64%	53.73%	65.82%	77.91%	90.00%	92.50%
Projected Dividends (M)	8,530.06	12,800.48	17,590.01	22,948.10	28,928.42	35,589.23	37,675.16

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.35%	6.35%	6.35%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	11,923.28	12,036.30	12,149.32
Year 2 PV (M)	15,261.79	15,552.48	15,845.92
Year 3 PV (M)	18,546.23	19,078.63	19,621.11
Year 4 PV (M)	21,777.27	22,614.76	23,476.18
Year 5 PV (M)	24,955.53	26,160.90	27,412.39
PV of Terminal Value (M)	788,850.96	826,952.75	866,512.79
Equity Value (M)	881,315.06	922,395.81	965,017.71
Shares Outstanding (M)	16.75	16.75	16.75
Fair Value	$52,624.46	$55,077.45	$57,622.46
Upside / Downside	234.97%	250.59%	266.79%

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

Daehan Steel Co., Ltd. (084010.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener