DDM Analysis: 267270.KS

Valuation Snapshot

Stable Growth	$44,532.62 - $66,857.31	$55,104.07
Multi-Stage	$85,067.99 - $93,719.42	$89,308.48
Blended Fair Value	$72,206.28
Current Price	$92,900.00
Upside	-22.28%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2015
DPS	-4.96%	0.00%	749.17	1,925.53	1,344.50	2,568.56	979.03	966.01	141.90	0.00	0.00	0.00
YoY Growth	-	-	-61.09%	43.22%	-47.66%	162.36%	1.35%	580.75%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.14%	3.27%	2.58%	6.94%	1.82%	6.44%	0.29%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	90,235.42
(-) Cash Dividends Paid (M)	8,814.90
(=) Cash Retained (M)	81,420.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,047.08	11,279.43	6,767.66
Cash Retained (M)	81,420.52	81,420.52	81,420.52
(-) Cash Required (M)	-18,047.08	-11,279.43	-6,767.66
(=) Excess Retained (M)	63,373.43	70,141.09	74,652.86
(/) Shares Outstanding (M)	17.01	17.01	17.01
(=) Excess Retained per Share	3,726.15	4,124.07	4,389.34
LTM Dividend per Share	518.29	518.29	518.29
(+) Excess Retained per Share	3,726.15	4,124.07	4,389.34
(=) Adjusted Dividend	4,244.44	4,642.35	4,907.63
WACC / Discount Rate	7.34%	7.34%	7.34%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$44,532.62	$55,104.07	$66,857.31
Upside / Downside	-52.06%	-40.68%	-28.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	90,235.42	89,333.06	88,439.73	87,555.33	86,679.78	85,812.98	88,387.37
Payout Ratio	9.77%	25.82%	41.86%	57.91%	73.95%	90.00%	92.50%
Projected Dividends (M)	8,814.90	23,061.35	37,021.99	50,701.12	64,102.95	77,231.69	81,758.32

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.34%	7.34%	7.34%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	21,267.29	21,484.31	21,701.32
Year 2 PV (M)	31,485.80	32,131.64	32,784.05
Year 3 PV (M)	39,764.90	40,994.65	42,249.51
Year 4 PV (M)	46,364.74	48,286.34	50,267.07
Year 5 PV (M)	51,514.89	54,197.39	56,990.49
PV of Terminal Value (M)	1,256,417.46	1,321,842.03	1,389,964.11
Equity Value (M)	1,446,815.08	1,518,936.37	1,593,956.54
Shares Outstanding (M)	17.01	17.01	17.01
Fair Value	$85,067.99	$89,308.48	$93,719.42
Upside / Downside	-8.43%	-3.87%	0.88%

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

Hyundai Construction Equipment Co., Ltd. (267270.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener