DDM Analysis: 145720.KS

Valuation Snapshot

Stable Growth	$168,939.38 - $576,167.53	$277,272.85
Multi-Stage	$106,950.51 - $116,997.86	$111,882.40
Blended Fair Value	$194,577.63
Current Price	$61,700.00
Upside	215.36%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	21.67%	24.21%	399.90	299.93	249.94	199.95	0.00	149.96	149.96	70.46	70.46	49.32
YoY Growth	-	-	33.33%	20.00%	25.00%	0.00%	-100.00%	0.00%	112.83%	0.00%	42.86%	7.84%
Dividend Yield	-	-	0.56%	0.21%	0.18%	0.28%	0.00%	0.44%	0.24%	0.09%	0.21%	0.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	52,757.91
(-) Cash Dividends Paid (M)	5,174.34
(=) Cash Retained (M)	47,583.57

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,551.58	6,594.74	3,956.84
Cash Retained (M)	47,583.57	47,583.57	47,583.57
(-) Cash Required (M)	-10,551.58	-6,594.74	-3,956.84
(=) Excess Retained (M)	37,031.99	40,988.83	43,626.73
(/) Shares Outstanding (M)	8.63	8.63	8.63
(=) Excess Retained per Share	4,293.07	4,751.78	5,057.58
LTM Dividend per Share	599.85	599.85	599.85
(+) Excess Retained per Share	4,293.07	4,751.78	5,057.58
(=) Adjusted Dividend	4,892.92	5,351.63	5,657.44
WACC / Discount Rate	8.56%	8.56%	8.56%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$168,939.38	$277,272.85	$576,167.53
Upside / Downside	173.81%	349.39%	833.82%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	52,757.91	56,187.17	59,839.33	63,728.89	67,871.27	72,282.90	74,451.39
Payout Ratio	9.81%	25.85%	41.88%	57.92%	73.96%	90.00%	92.50%
Projected Dividends (M)	5,174.34	14,522.22	25,063.48	36,913.74	50,198.64	65,054.61	68,867.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.56%	8.56%	8.56%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,252.08	13,377.69	13,503.30
Year 2 PV (M)	20,870.98	21,268.52	21,669.80
Year 3 PV (M)	28,050.49	28,855.72	29,676.21
Year 4 PV (M)	34,809.29	36,147.96	37,524.87
Year 5 PV (M)	41,165.38	43,153.69	45,218.09
PV of Terminal Value (M)	784,406.91	822,294.06	861,631.23
Equity Value (M)	922,555.13	965,097.63	1,009,223.50
Shares Outstanding (M)	8.63	8.63	8.63
Fair Value	$106,950.51	$111,882.40	$116,997.86
Upside / Downside	73.34%	81.33%	89.62%

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

Dentium Co. Ltd. (145720.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener