DDM Analysis: 112610.KS

Valuation Snapshot

Stable Growth	$367,921.97 - $901,078.34	$844,442.37
Multi-Stage	$129,863.69 - $142,211.75	$135,924.02
Blended Fair Value	$490,183.19
Current Price	$41,900.00
Upside	1,069.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	27.33%	15.27%	492.07	492.07	601.06	410.61	169.26	147.03	131.27	75.62	116.36	195.88
YoY Growth	-	-	0.00%	-18.13%	46.38%	142.60%	15.11%	12.01%	73.59%	-35.01%	-40.60%	64.92%
Dividend Yield	-	-	1.45%	0.86%	0.82%	0.65%	0.22%	1.15%	0.72%	0.46%	1.36%	2.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	190,737.50
(-) Cash Dividends Paid (M)	41,438.68
(=) Cash Retained (M)	149,298.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	38,147.50	23,842.19	14,305.31
Cash Retained (M)	149,298.82	149,298.82	149,298.82
(-) Cash Required (M)	-38,147.50	-23,842.19	-14,305.31
(=) Excess Retained (M)	111,151.32	125,456.63	134,993.51
(/) Shares Outstanding (M)	42.10	42.10	42.10
(=) Excess Retained per Share	2,640.35	2,980.16	3,206.71
LTM Dividend per Share	984.36	984.36	984.36
(+) Excess Retained per Share	2,640.35	2,980.16	3,206.71
(=) Adjusted Dividend	3,624.70	3,964.52	4,191.06
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$367,921.97	$844,442.37	$901,078.34
Upside / Downside	778.10%	1,915.38%	2,050.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	190,737.50	203,135.44	216,339.24	230,401.29	245,377.37	261,326.90	269,166.71
Payout Ratio	21.73%	35.38%	49.04%	62.69%	76.35%	90.00%	92.50%
Projected Dividends (M)	41,438.68	71,870.13	106,082.60	144,439.03	187,333.60	235,194.21	248,979.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	66,825.34	67,458.76	68,092.17
Year 2 PV (M)	91,712.73	93,459.60	95,222.95
Year 3 PV (M)	116,108.17	119,441.22	122,837.45
Year 4 PV (M)	140,018.89	145,403.62	150,942.19
Year 5 PV (M)	163,452.03	171,346.83	179,543.77
PV of Terminal Value (M)	4,888,787.13	5,124,917.38	5,370,084.88
Equity Value (M)	5,466,904.30	5,722,027.40	5,986,723.42
Shares Outstanding (M)	42.10	42.10	42.10
Fair Value	$129,863.69	$135,924.02	$142,211.75
Upside / Downside	209.94%	224.40%	239.41%

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

Ticker

Industry

Sector

CS Wind Corporation (112610.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener