DDM Analysis: 316140.KS

Valuation Snapshot

Stable Growth	$236,796.06 - $856,447.13	$750,208.11
Multi-Stage	$106,555.61 - $116,688.85	$111,528.99
Blended Fair Value	$430,868.55
Current Price	$22,450.00
Upside	1,819.24%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.95%	0.00%	1,173.93	1,307.65	875.44	492.33	675.74	584.91	449.93	449.93	224.96	674.89
YoY Growth	-	-	-10.23%	49.37%	77.82%	-27.14%	15.53%	30.00%	0.00%	100.00%	-66.67%	0.00%
Dividend Yield	-	-	7.11%	9.29%	7.67%	3.21%	6.69%	7.65%	3.18%	2.94%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,222,065.00
(-) Cash Dividends Paid (M)	356,011.00
(=) Cash Retained (M)	2,866,054.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	644,413.00	402,758.13	241,654.88
Cash Retained (M)	2,866,054.00	2,866,054.00	2,866,054.00
(-) Cash Required (M)	-644,413.00	-402,758.13	-241,654.88
(=) Excess Retained (M)	2,221,641.00	2,463,295.88	2,624,399.13
(/) Shares Outstanding (M)	748.19	748.19	748.19
(=) Excess Retained per Share	2,969.34	3,292.32	3,507.65
LTM Dividend per Share	475.83	475.83	475.83
(+) Excess Retained per Share	2,969.34	3,292.32	3,507.65
(=) Adjusted Dividend	3,445.17	3,768.15	3,983.48
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$236,796.06	$750,208.11	$856,447.13
Upside / Downside	954.77%	3,241.68%	3,714.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,222,065.00	3,431,499.23	3,654,546.67	3,892,092.21	4,145,078.20	4,414,508.29	4,546,943.53
Payout Ratio	11.05%	26.84%	42.63%	58.42%	74.21%	90.00%	92.50%
Projected Dividends (M)	356,011.00	920,991.23	1,557,914.75	2,273,747.13	3,076,055.54	3,973,057.46	4,205,922.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	852,379.16	860,458.58	868,538.00
Year 2 PV (M)	1,334,437.82	1,359,855.11	1,385,512.19
Year 3 PV (M)	1,802,495.31	1,854,238.47	1,906,962.52
Year 4 PV (M)	2,256,854.06	2,343,646.30	2,432,918.13
Year 5 PV (M)	2,697,810.71	2,828,115.98	2,963,408.34
PV of Terminal Value (M)	70,780,236.47	74,198,948.36	77,748,502.40
Equity Value (M)	79,724,213.53	83,445,262.80	87,305,841.57
Shares Outstanding (M)	748.19	748.19	748.19
Fair Value	$106,555.61	$111,528.99	$116,688.85
Upside / Downside	374.64%	396.79%	419.77%

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

Woori Financial Group Inc. (316140.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener