DDM Analysis: 155660.KS

Valuation Snapshot

Stable Growth	$20,711.81 - $57,834.22	$32,168.28
Multi-Stage	$23,365.40 - $25,655.06	$24,488.58
Blended Fair Value	$28,328.43
Current Price	$3,745.00
Upside	656.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.71%	12.78%	61.05	61.05	50.88	50.88	50.88	50.88	50.88	50.88	50.88	30.53
YoY Growth	-	-	0.00%	20.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	66.67%	66.47%
Dividend Yield	-	-	1.68%	1.45%	0.97%	0.77%	0.90%	1.72%	1.08%	0.91%	0.31%	0.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,695.76
(-) Cash Dividends Paid (M)	1,602.83
(=) Cash Retained (M)	12,092.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,739.15	1,711.97	1,027.18
Cash Retained (M)	12,092.94	12,092.94	12,092.94
(-) Cash Required (M)	-2,739.15	-1,711.97	-1,027.18
(=) Excess Retained (M)	9,353.78	10,380.97	11,065.75
(/) Shares Outstanding (M)	15.72	15.72	15.72
(=) Excess Retained per Share	594.87	660.20	703.75
LTM Dividend per Share	101.94	101.94	101.94
(+) Excess Retained per Share	594.87	660.20	703.75
(=) Adjusted Dividend	696.81	762.13	805.69
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	2.87%	3.87%	4.87%
Fair Value	$20,711.81	$32,168.28	$57,834.22
Upside / Downside	453.05%	758.97%	1,444.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,695.76	14,226.32	14,777.43	15,349.89	15,944.53	16,562.20	17,059.07
Payout Ratio	11.70%	27.36%	43.02%	58.68%	74.34%	90.00%	92.50%
Projected Dividends (M)	1,602.83	3,892.67	6,357.52	9,007.50	11,853.26	14,905.98	15,779.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	2.87%	3.87%	4.87%
Year 1 PV (M)	3,625.52	3,660.77	3,696.01
Year 2 PV (M)	5,514.85	5,622.59	5,731.37
Year 3 PV (M)	7,277.36	7,491.65	7,710.10
Year 4 PV (M)	8,919.28	9,271.18	9,633.38
Year 5 PV (M)	10,446.62	10,964.32	11,502.36
PV of Terminal Value (M)	331,613.60	348,047.49	365,126.55
Equity Value (M)	367,397.23	385,057.99	403,399.77
Shares Outstanding (M)	15.72	15.72	15.72
Fair Value	$23,365.40	$24,488.58	$25,655.06
Upside / Downside	523.91%	553.90%	585.05%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 24 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
EXPD	Expeditors International of Washington, Inc.	0.99%	$1.50	24.32%
LISOX	Lazard International Strategic Equity Ptf Open Shares	0.99%	$0.13	36.87%
MXC	Mexco Energy Corporation	0.99%	$0.10	12.25%
NIC	Nicolet Bankshares, Inc.	0.99%	$1.19	12.58%
PAYC	Paycom Software, Inc.	0.99%	$1.51	18.80%
RRC	Range Resources Corporation	0.99%	$0.35	14.60%
WLFC	Willis Lease Finance Corporation	0.99%	$1.32	7.58%
WOR	Worthington Industries, Inc.	0.99%	$0.52	23.95%
CNXN	PC Connection, Inc.	0.98%	$0.56	16.89%
CAT	Caterpillar Inc.	0.97%	$5.78	29.40%
CNK	Cinemark Holdings, Inc.	0.97%	$0.23	18.28%
ECL	Ecolab Inc.	0.97%	$2.54	36.57%
EVR	Evercore Inc.	0.97%	$3.41	27.02%
LSBK	Lake Shore Bancorp, Inc.	0.96%	$0.14	24.34%
0ITL.L	Arthur J. Gallagher & Co.	0.95%	$2.42	39.43%
0IZI.L	W.W. Grainger, Inc.	0.95%	$9.52	26.47%
0L5V.L	The Sherwin-Williams Company	0.95%	$3.11	30.09%
0R2S.L	Stryker Corporation	0.95%	$3.28	43.09%
RRX	Regal Rexnord Corporation	0.95%	$1.39	36.07%
WT	WisdomTree, Inc.	0.95%	$0.12	18.12%
J	Jacobs Solutions Inc.	0.94%	$1.27	53.80%
ORCL	Oracle Corporation	0.94%	$1.84	34.81%
TCBS	Texas Community Bancshares, Inc.	0.94%	$0.17	19.22%
IMKTA	Ingles Markets, Incorporated	0.93%	$0.65	14.68%
ODC	Oil-Dri Corporation of America	0.93%	$0.45	12.28%
PENG	Penguin Solutions, Inc.	0.93%	$0.19	40.17%
SSBK	Southern States Bancshares, Inc.	0.93%	$0.34	9.19%
DAL	Delta Air Lines, Inc.	0.92%	$0.63	8.94%
HIFS	Hingham Institution for Savings	0.92%	$2.49	12.15%
RL	Ralph Lauren Corporation	0.92%	$3.34	24.37%
OPY	Oppenheimer Holdings Inc.	0.91%	$0.66	8.90%
BGC	BGC Group, Inc	0.90%	$0.08	23.56%
CDRE	Cadre Holdings, Inc.	0.90%	$0.37	33.35%
MBNKP	Medallion Bank	0.90%	$0.23	12.50%
JBHT	J.B. Hunt Transport Services, Inc.	0.89%	$1.75	30.14%
NYT	The New York Times Company	0.89%	$0.62	30.32%
RMD	ResMed Inc.	0.89%	$2.18	22.31%
VBFC	Village Bank and Trust Financial Corp.	0.89%	$0.72	15.35%
0I14.L	Cognex Corporation	0.88%	$0.32	49.16%
AR	Antero Resources Corporation	0.88%	$0.30	17.15%
LDOS	Leidos Holdings, Inc.	0.88%	$1.61	14.88%
LMAT	LeMaitre Vascular, Inc.	0.88%	$0.70	32.20%
NNI	Nelnet, Inc.	0.88%	$1.14	9.52%
PFSI	PennyMac Financial Services, Inc.	0.88%	$1.16	12.49%
SMBK	SmartFinancial, Inc.	0.88%	$0.32	11.76%
BYD	Boyd Gaming Corporation	0.87%	$0.75	3.22%
ROST	Ross Stores, Inc.	0.87%	$1.59	24.85%
BBSI	Barrett Business Services, Inc.	0.86%	$0.31	15.02%
BCO	The Brink's Company	0.86%	$1.00	24.81%
HXL	Hexcel Corporation	0.86%	$0.66	77.18%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

DSR Corp (155660.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener