DDM Analysis: 111770.KS

Valuation Snapshot

Stable Growth	$877,055.20 - $1,724,521.83	$1,616,129.50
Multi-Stage	$263,698.51 - $288,876.91	$276,055.40
Blended Fair Value	$946,092.45
Current Price	$63,200.00
Upside	1,396.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.01%	20.46%	1,333.45	1,569.49	1,025.81	512.91	410.33	359.03	307.74	257.02	207.24	207.24
YoY Growth	-	-	-15.04%	53.00%	100.00%	25.00%	14.29%	16.67%	19.74%	24.02%	0.00%	0.00%
Dividend Yield	-	-	2.72%	3.77%	2.25%	1.08%	1.03%	1.61%	0.93%	0.92%	0.62%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	370,807.96
(-) Cash Dividends Paid (M)	59,845.08
(=) Cash Retained (M)	310,962.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	74,161.59	46,351.00	27,810.60
Cash Retained (M)	310,962.89	310,962.89	310,962.89
(-) Cash Required (M)	-74,161.59	-46,351.00	-27,810.60
(=) Excess Retained (M)	236,801.29	264,611.89	283,152.29
(/) Shares Outstanding (M)	42.76	42.76	42.76
(=) Excess Retained per Share	5,537.62	6,187.98	6,621.55
LTM Dividend per Share	1,399.48	1,399.48	1,399.48
(+) Excess Retained per Share	5,537.62	6,187.98	6,621.55
(=) Adjusted Dividend	6,937.11	7,587.46	8,021.03
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$877,055.20	$1,616,129.50	$1,724,521.83
Upside / Downside	1,287.75%	2,457.17%	2,628.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	370,807.96	394,910.48	420,579.66	447,917.34	477,031.97	508,039.04	523,280.21
Payout Ratio	16.14%	30.91%	45.68%	60.46%	75.23%	90.00%	92.50%
Projected Dividends (M)	59,845.08	122,071.89	192,135.35	270,791.30	358,860.75	457,235.14	484,034.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	113,722.00	114,799.94	115,877.87
Year 2 PV (M)	166,749.65	169,925.76	173,131.84
Year 3 PV (M)	218,938.03	225,222.95	231,627.02
Year 4 PV (M)	270,297.04	280,691.91	291,383.74
Year 5 PV (M)	320,836.50	336,333.02	352,422.63
PV of Terminal Value (M)	10,185,798.47	10,677,776.34	11,188,583.37
Equity Value (M)	11,276,341.69	11,804,749.92	12,353,026.47
Shares Outstanding (M)	42.76	42.76	42.76
Fair Value	$263,698.51	$276,055.40	$288,876.91
Upside / Downside	317.24%	336.80%	357.08%

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

Youngone Corporation (111770.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener