DDM Analysis: 080160.KQ

Valuation Snapshot

Stable Growth	$9,249.81 - $14,256.87	$11,577.83
Multi-Stage	$20,338.16 - $22,407.46	$21,352.39
Blended Fair Value	$16,465.11
Current Price	$12,190.00
Upside	35.07%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019
DPS	-7.86%	0.00%	254.43	412.70	52.20	43.60	166.21	383.05	0.00	0.00	0.00	0.00
YoY Growth	-	-	-38.35%	690.60%	19.72%	-73.77%	-56.61%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.39%	2.55%	0.28%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,450.86
(-) Cash Dividends Paid (M)	4,328.07
(=) Cash Retained (M)	13,122.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,490.17	2,181.36	1,308.81
Cash Retained (M)	13,122.79	13,122.79	13,122.79
(-) Cash Required (M)	-3,490.17	-2,181.36	-1,308.81
(=) Excess Retained (M)	9,632.62	10,941.43	11,813.97
(/) Shares Outstanding (M)	17.34	17.34	17.34
(=) Excess Retained per Share	555.39	630.85	681.16
LTM Dividend per Share	249.54	249.54	249.54
(+) Excess Retained per Share	555.39	630.85	681.16
(=) Adjusted Dividend	804.93	880.39	930.70
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$9,249.81	$11,577.83	$14,256.87
Upside / Downside	-24.12%	-5.02%	16.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,450.86	17,276.35	17,103.59	16,932.55	16,763.23	16,595.60	17,093.46
Payout Ratio	24.80%	37.84%	50.88%	63.92%	76.96%	90.00%	92.50%
Projected Dividends (M)	4,328.07	6,537.58	8,702.46	10,823.39	12,901.03	14,936.04	15,811.45

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	6,074.96	6,136.95	6,198.94
Year 2 PV (M)	7,514.42	7,668.56	7,824.26
Year 3 PV (M)	8,684.47	8,953.05	9,227.10
Year 4 PV (M)	9,619.03	10,017.69	10,428.62
Year 5 PV (M)	10,348.30	10,887.16	11,448.24
PV of Terminal Value (M)	310,502.90	326,671.50	343,506.75
Equity Value (M)	352,744.08	370,334.91	388,633.91
Shares Outstanding (M)	17.34	17.34	17.34
Fair Value	$20,338.16	$21,352.39	$22,407.46
Upside / Downside	66.84%	75.16%	83.82%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 23 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
HUBB	Hubbell Incorporated	1.14%	$5.26	32.54%
MATX	Matson, Inc.	1.14%	$1.42	10.47%
SNX	TD SYNNEX Corporation	1.14%	$1.74	18.66%
ARMK	Aramark	1.13%	$0.42	33.95%
CVLG	Covenant Logistics Group, Inc.	1.13%	$0.25	21.30%
EQT	EQT Corporation	1.13%	$0.61	21.38%
WHD	Cactus, Inc.	1.13%	$0.53	21.20%
CFBK	CF Bankshares Inc.	1.12%	$0.28	10.89%
LII	Lennox International Inc.	1.12%	$5.59	23.57%
ROL	Rollins, Inc.	1.12%	$0.66	61.92%
FELE	Franklin Electric Co., Inc.	1.11%	$1.07	34.36%
GOLF	Acushnet Holdings Corp.	1.11%	$0.91	24.93%
KOP	Koppers Holdings Inc.	1.11%	$0.30	37.27%
MWA	Mueller Water Products, Inc.	1.11%	$0.27	21.86%
RSG	Republic Services, Inc.	1.11%	$2.33	34.47%
0HOU.L	BorgWarner Inc.	1.10%	$0.50	80.60%
0K3H.L	Motorola Solutions, Inc.	1.10%	$4.20	33.55%
FBK	FB Financial Corporation	1.10%	$0.62	32.29%
AGCO	AGCO Corporation	1.09%	$1.16	23.05%
VRE	Veris Residential, Inc.	1.09%	$0.16	26.28%
ALSN	Allison Transmission Holdings, Inc.	1.08%	$1.07	12.88%
CSV	Carriage Services, Inc.	1.08%	$0.45	14.21%
LFUS	Littelfuse, Inc.	1.08%	$2.83	59.57%
OSBC	Old Second Bancorp, Inc.	1.08%	$0.21	15.92%
TPX	Tempur Sealy International, Inc.	1.08%	$0.62	42.01%
WSC	WillScot Holdings Corporation	1.08%	$0.21	17.16%
BVH	Bluegreen Vacations Holding Corporation	1.07%	$0.80	18.69%
HNNAZ	Hennessy Advisors, Inc. 4.875% Notes due 2026	1.07%	$0.27	21.11%
HTB	HomeTrust Bancshares, Inc.	1.07%	$0.46	12.57%
ZBH	Zimmer Biomet Holdings, Inc.	1.07%	$0.96	23.70%
DOV	Dover Corporation	1.05%	$2.06	12.63%
NDAQ	Nasdaq, Inc.	1.05%	$1.01	36.06%
0H9N.L	Aecom	1.04%	$1.00	23.78%
BODY	The Beachbody Company, Inc.	1.04%	$0.10	1.61%
LYTS	LSI Industries Inc.	1.04%	$0.19	24.09%
UNTY	Unity Bancorp, Inc.	1.04%	$0.53	10.03%
CTVA	Corteva, Inc.	1.03%	$0.70	29.41%
TJX	The TJX Companies, Inc.	1.03%	$1.59	35.03%
ABCB	Ameris Bancorp	1.02%	$0.76	13.03%
CRAI	CRA International, Inc.	1.02%	$2.05	23.94%
CTA-PB	E. I. du Pont de Nemours and Company	1.02%	$0.70	29.41%
FNWD	Finward Bancorp	1.02%	$0.36	33.06%
HSII	Heidrick & Struggles International, Inc.	1.02%	$0.60	34.74%
LNG	Cheniere Energy, Inc.	1.02%	$2.02	11.09%
0HTG.L	Cardinal Health, Inc.	1.01%	$2.07	31.03%
0I4X.L	Crown Holdings, Inc.	1.01%	$1.03	12.58%
CMC	Commercial Metals Company	1.01%	$0.72	96.19%
TR	Tootsie Roll Industries, Inc.	1.01%	$0.36	27.67%
KNX	Knight-Swift Transportation Holdings Inc.	1.00%	$0.52	59.68%
PNFP	Pinnacle Financial Partners, Inc.	1.00%	$0.96	11.84%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Modetour Network Inc. (080160.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener