Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Ticker

Industry

Sector

KB Financial Group Inc. (105560.KS)

Company Dividend Discount ModelIndustry: Banks - RegionalSector: Financial Services

Valuation Snapshot

Stable Growth$859,402.42 - $3,107,447.47$2,724,119.33
Multi-Stage$390,191.94 - $427,097.50$408,305.89
Blended Fair Value$1,566,212.61
Current Price$115,500.00
Upside1,256.03%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS14.18%22.64%4,002.683,100.713,870.172,643.042,317.912,062.612,063.901,340.441,019.19811.19
YoY Growth--29.09%-19.88%46.43%14.03%12.38%-0.06%53.97%31.52%25.64%56.00%
Dividend Yield--5.07%4.53%8.12%4.31%4.12%5.97%4.69%2.21%2.08%2.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)5,804,665.00
(-) Cash Dividends Paid (M)1,316,794.00
(=) Cash Retained (M)4,487,871.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)1,160,933.00725,583.13435,349.88
Cash Retained (M)4,487,871.004,487,871.004,487,871.00
(-) Cash Required (M)-1,160,933.00-725,583.13-435,349.88
(=) Excess Retained (M)3,326,938.003,762,287.884,052,521.13
(/) Shares Outstanding (M)371.50371.50371.50
(=) Excess Retained per Share8,955.5310,127.4110,908.67
LTM Dividend per Share3,544.583,544.583,544.58
(+) Excess Retained per Share8,955.5310,127.4110,908.67
(=) Adjusted Dividend12,500.1013,671.9914,453.24
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Fair Value$859,402.42$2,724,119.33$3,107,447.47
Upside / Downside644.07%2,258.54%2,590.43%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)5,804,665.006,181,968.236,583,796.167,011,742.917,467,506.207,952,894.108,191,480.93
Payout Ratio22.69%36.15%49.61%63.07%76.54%90.00%92.50%
Projected Dividends (M)1,316,794.002,234,662.773,266,291.024,422,589.505,715,406.707,157,604.697,577,119.86

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.03%7.03%7.03%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)2,068,192.812,087,796.532,107,400.25
Year 2 PV (M)2,797,775.982,851,065.762,904,858.26
Year 3 PV (M)3,506,014.603,606,659.683,709,212.67
Year 4 PV (M)4,193,370.734,354,635.944,520,508.38
Year 5 PV (M)4,860,297.575,095,051.765,338,790.55
PV of Terminal Value (M)127,528,897.12133,688,590.54140,084,029.92
Equity Value (M)144,954,548.82151,683,800.21158,664,800.03
Shares Outstanding (M)371.50371.50371.50
Fair Value$390,191.94$408,305.89$427,097.50
Upside / Downside237.83%253.51%269.78%

High-Yield Dividend Screener

« Prev Page 23 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
HUBBHubbell Incorporated1.14%$5.2632.54%
MATXMatson, Inc.1.14%$1.4210.47%
SNXTD SYNNEX Corporation1.14%$1.7418.66%
ARMKAramark1.13%$0.4233.95%
CVLGCovenant Logistics Group, Inc.1.13%$0.2521.30%
EQTEQT Corporation1.13%$0.6121.38%
WHDCactus, Inc.1.13%$0.5321.20%
CFBKCF Bankshares Inc.1.12%$0.2810.89%
LIILennox International Inc.1.12%$5.5923.57%
ROLRollins, Inc.1.12%$0.6661.92%
FELEFranklin Electric Co., Inc.1.11%$1.0734.36%
GOLFAcushnet Holdings Corp.1.11%$0.9124.93%
KOPKoppers Holdings Inc.1.11%$0.3037.27%
MWAMueller Water Products, Inc.1.11%$0.2721.86%
RSGRepublic Services, Inc.1.11%$2.3334.47%
0HOU.LBorgWarner Inc.1.10%$0.5080.60%
0K3H.LMotorola Solutions, Inc.1.10%$4.2033.55%
FBKFB Financial Corporation1.10%$0.6232.29%
AGCOAGCO Corporation1.09%$1.1623.05%
VREVeris Residential, Inc.1.09%$0.1626.28%
ALSNAllison Transmission Holdings, Inc.1.08%$1.0712.88%
CSVCarriage Services, Inc.1.08%$0.4514.21%
LFUSLittelfuse, Inc.1.08%$2.8359.57%
OSBCOld Second Bancorp, Inc.1.08%$0.2115.92%
TPXTempur Sealy International, Inc.1.08%$0.6242.01%
WSCWillScot Holdings Corporation1.08%$0.2117.16%
BVHBluegreen Vacations Holding Corporation1.07%$0.8018.69%
HNNAZHennessy Advisors, Inc. 4.875% Notes due 20261.07%$0.2721.11%
HTBHomeTrust Bancshares, Inc.1.07%$0.4612.57%
ZBHZimmer Biomet Holdings, Inc.1.07%$0.9623.70%
DOVDover Corporation1.05%$2.0612.63%
NDAQNasdaq, Inc.1.05%$1.0136.06%
0H9N.LAecom1.04%$1.0023.78%
BODYThe Beachbody Company, Inc.1.04%$0.101.61%
LYTSLSI Industries Inc.1.04%$0.1924.09%
UNTYUnity Bancorp, Inc.1.04%$0.5310.03%
CTVACorteva, Inc.1.03%$0.7029.41%
TJXThe TJX Companies, Inc.1.03%$1.5935.03%
ABCBAmeris Bancorp1.02%$0.7613.03%
CRAICRA International, Inc.1.02%$2.0523.94%
CTA-PBE. I. du Pont de Nemours and Company1.02%$0.7029.41%
FNWDFinward Bancorp1.02%$0.3633.06%
HSIIHeidrick & Struggles International, Inc.1.02%$0.6034.74%
LNGCheniere Energy, Inc.1.02%$2.0211.09%
0HTG.LCardinal Health, Inc.1.01%$2.0731.03%
0I4X.LCrown Holdings, Inc.1.01%$1.0312.58%
CMCCommercial Metals Company1.01%$0.7296.19%
TRTootsie Roll Industries, Inc.1.01%$0.3627.67%
KNXKnight-Swift Transportation Holdings Inc.1.00%$0.5259.68%
PNFPPinnacle Financial Partners, Inc.1.00%$0.9611.84%