DDM Analysis: 265520.KQ

Valuation Snapshot

Stable Growth	$19,464.23 - $31,650.80	$24,925.60
Multi-Stage	$30,751.59 - $33,769.66	$32,231.71
Blended Fair Value	$28,578.66
Current Price	$17,000.00
Upside	68.11%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.32%	0.00%	473.43	272.12	242.56	141.47	73.99	165.99	29.67	0.00	0.00	0.00
YoY Growth	-	-	73.98%	12.19%	71.46%	91.19%	-55.42%	459.43%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.79%	1.25%	1.09%	0.60%	0.26%	0.68%	0.10%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	26,332.76
(-) Cash Dividends Paid (M)	7,958.50
(=) Cash Retained (M)	18,374.26

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,266.55	3,291.60	1,974.96
Cash Retained (M)	18,374.26	18,374.26	18,374.26
(-) Cash Required (M)	-5,266.55	-3,291.60	-1,974.96
(=) Excess Retained (M)	13,107.71	15,082.66	16,399.30
(/) Shares Outstanding (M)	14.91	14.91	14.91
(=) Excess Retained per Share	879.28	1,011.77	1,100.09
LTM Dividend per Share	533.87	533.87	533.87
(+) Excess Retained per Share	879.28	1,011.77	1,100.09
(=) Adjusted Dividend	1,413.15	1,545.63	1,633.96
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	0.26%	1.26%	2.26%
Fair Value	$19,464.23	$24,925.60	$31,650.80
Upside / Downside	14.50%	46.62%	86.18%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	26,332.76	26,664.47	27,000.35	27,340.46	27,684.86	28,033.59	28,874.60
Payout Ratio	30.22%	42.18%	54.13%	66.09%	78.04%	90.00%	92.50%
Projected Dividends (M)	7,958.50	11,246.61	14,616.28	18,069.07	21,606.52	25,230.23	26,709.00

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	0.26%	1.26%	2.26%
Year 1 PV (M)	10,354.91	10,458.19	10,561.47
Year 2 PV (M)	12,390.43	12,638.83	12,889.70
Year 3 PV (M)	14,102.95	14,529.17	14,963.88
Year 4 PV (M)	15,526.87	16,155.66	16,803.37
Year 5 PV (M)	16,693.40	17,542.68	18,426.19
PV of Terminal Value (M)	389,353.15	409,161.61	429,768.20
Equity Value (M)	458,421.71	480,486.15	503,412.80
Shares Outstanding (M)	14.91	14.91	14.91
Fair Value	$30,751.59	$32,231.71	$33,769.66
Upside / Downside	80.89%	89.60%	98.65%

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

Advanced Process Systems Corporation (265520.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener