DDM Analysis: 107590.KS

Valuation Snapshot

Stable Growth	$891,610.07 - $2,071,704.00	$1,941,490.04
Multi-Stage	$302,843.80 - $331,685.60	$316,998.93
Blended Fair Value	$1,129,244.49
Current Price	$70,400.00
Upside	1,504.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	29.96%	6.74%	1,493.11	1,395.07	1,013.36	4,530.70	9,563.41	402.77	0.00	1,557.17	734.50	4,660.40
YoY Growth	-	-	7.03%	37.67%	-77.63%	-52.62%	2,274.42%	0.00%	-100.00%	112.00%	-84.24%	499.18%
Dividend Yield	-	-	2.05%	1.79%	1.02%	3.20%	8.54%	0.99%	0.00%	3.48%	1.37%	14.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	24,123.44
(-) Cash Dividends Paid (M)	4,598.62
(=) Cash Retained (M)	19,524.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,824.69	3,015.43	1,809.26
Cash Retained (M)	19,524.82	19,524.82	19,524.82
(-) Cash Required (M)	-4,824.69	-3,015.43	-1,809.26
(=) Excess Retained (M)	14,700.13	16,509.39	17,715.56
(/) Shares Outstanding (M)	2.32	2.32	2.32
(=) Excess Retained per Share	6,347.89	7,129.18	7,650.03
LTM Dividend per Share	1,985.80	1,985.80	1,985.80
(+) Excess Retained per Share	6,347.89	7,129.18	7,650.03
(=) Adjusted Dividend	8,333.69	9,114.98	9,635.83
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$891,610.07	$1,941,490.04	$2,071,704.00
Upside / Downside	1,166.49%	2,657.80%	2,842.76%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	24,123.44	25,691.46	27,361.41	29,139.90	31,033.99	33,051.20	34,042.74
Payout Ratio	19.06%	33.25%	47.44%	61.63%	75.81%	90.00%	92.50%
Projected Dividends (M)	4,598.62	8,542.48	12,979.62	17,957.50	23,527.67	29,746.08	31,489.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	7,946.83	8,022.16	8,097.48
Year 2 PV (M)	11,232.65	11,446.60	11,662.57
Year 3 PV (M)	14,456.92	14,871.93	15,294.80
Year 4 PV (M)	17,620.52	18,298.16	18,995.15
Year 5 PV (M)	20,724.29	21,725.28	22,764.58
PV of Terminal Value (M)	629,329.31	659,726.15	691,286.35
Equity Value (M)	701,310.52	734,090.27	768,100.93
Shares Outstanding (M)	2.32	2.32	2.32
Fair Value	$302,843.80	$316,998.93	$331,685.60
Upside / Downside	330.18%	350.28%	371.14%

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

Miwon Holdings Co., Ltd. (107590.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener