DDM Analysis: 234080.KS

Valuation Snapshot

Stable Growth	$192,160.24 - $609,475.04	$571,151.80
Multi-Stage	$86,639.14 - $94,919.30	$90,702.69
Blended Fair Value	$330,927.24
Current Price	$12,370.00
Upside	2,575.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.45%	26.48%	500.03	500.03	500.03	511.34	511.34	511.34	511.34	306.80	413.34	394.42
YoY Growth	-	-	0.00%	0.00%	-2.21%	0.00%	0.00%	0.00%	66.67%	-25.78%	4.80%	726.69%
Dividend Yield	-	-	4.56%	3.96%	4.29%	3.50%	2.69%	3.58%	2.03%	1.17%	2.87%	1.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	47,588.76
(-) Cash Dividends Paid (M)	7,742.28
(=) Cash Retained (M)	39,846.48

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,517.75	5,948.59	3,569.16
Cash Retained (M)	39,846.48	39,846.48	39,846.48
(-) Cash Required (M)	-9,517.75	-5,948.59	-3,569.16
(=) Excess Retained (M)	30,328.73	33,897.89	36,277.32
(/) Shares Outstanding (M)	15.48	15.48	15.48
(=) Excess Retained per Share	1,958.78	2,189.29	2,342.97
LTM Dividend per Share	500.03	500.03	500.03
(+) Excess Retained per Share	1,958.78	2,189.29	2,342.97
(=) Adjusted Dividend	2,458.81	2,689.32	2,843.00
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.19%	6.19%	7.19%
Fair Value	$192,160.24	$571,151.80	$609,475.04
Upside / Downside	1,453.44%	4,517.23%	4,827.04%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	47,588.76	50,533.88	53,661.26	56,982.19	60,508.65	64,253.34	66,180.94
Payout Ratio	16.27%	31.02%	45.76%	60.51%	75.25%	90.00%	92.50%
Projected Dividends (M)	7,742.28	15,673.24	24,556.19	34,478.59	45,535.07	57,828.01	61,217.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	5.19%	6.19%	7.19%
Year 1 PV (M)	14,573.32	14,711.87	14,850.41
Year 2 PV (M)	21,230.53	21,636.11	22,045.53
Year 3 PV (M)	27,717.19	28,515.23	29,328.44
Year 4 PV (M)	34,036.56	35,349.44	36,699.94
Year 5 PV (M)	40,191.83	42,138.97	44,160.84
PV of Terminal Value (M)	1,203,727.61	1,262,043.45	1,322,597.83
Equity Value (M)	1,341,477.05	1,404,395.06	1,469,683.00
Shares Outstanding (M)	15.48	15.48	15.48
Fair Value	$86,639.14	$90,702.69	$94,919.30
Upside / Downside	600.40%	633.25%	667.33%

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

JW Lifescience Corporation (234080.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener