DDM Analysis: 267850.KS

Valuation Snapshot

Stable Growth	$9,687.99 - $14,566.74	$11,995.86
Multi-Stage	$21,321.84 - $23,470.68	$22,375.09
Blended Fair Value	$17,185.48
Current Price	$11,950.00
Upside	43.81%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	0.00%	499.82	499.82	499.82	0.00	499.82	499.82	450.29	0.00	0.00	0.00
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	0.00%	11.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	4.77%	2.89%	3.34%	0.00%	2.31%	4.54%	3.49%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	12,811.27
(-) Cash Dividends Paid (M)	5,550.00
(=) Cash Retained (M)	7,261.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,562.25	1,601.41	960.85
Cash Retained (M)	7,261.27	7,261.27	7,261.27
(-) Cash Required (M)	-2,562.25	-1,601.41	-960.85
(=) Excess Retained (M)	4,699.01	5,659.86	6,300.42
(/) Shares Outstanding (M)	11.10	11.10	11.10
(=) Excess Retained per Share	423.18	509.71	567.40
LTM Dividend per Share	499.82	499.82	499.82
(+) Excess Retained per Share	423.18	509.71	567.40
(=) Adjusted Dividend	923.00	1,009.53	1,067.22
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	-2.47%	-1.47%	-0.47%
Fair Value	$9,687.99	$11,995.86	$14,566.74
Upside / Downside	-18.93%	0.38%	21.90%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	12,811.27	12,623.14	12,437.77	12,255.13	12,075.17	11,897.85	12,254.78
Payout Ratio	43.32%	52.66%	61.99%	71.33%	80.66%	90.00%	92.50%
Projected Dividends (M)	5,550.00	6,646.97	7,710.52	8,741.40	9,740.34	10,708.06	11,335.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.82%	6.82%	6.82%
Growth Rate	-2.47%	-1.47%	-0.47%
Year 1 PV (M)	6,159.22	6,222.37	6,285.52
Year 2 PV (M)	6,620.46	6,756.92	6,894.77
Year 3 PV (M)	6,954.86	7,170.99	7,391.54
Year 4 PV (M)	7,180.98	7,480.05	7,788.37
Year 5 PV (M)	7,315.15	7,697.93	8,096.57
PV of Terminal Value (M)	202,527.03	213,124.78	224,161.59
Equity Value (M)	236,757.71	248,453.04	260,618.38
Shares Outstanding (M)	11.10	11.10	11.10
Fair Value	$21,321.84	$22,375.09	$23,470.68
Upside / Downside	78.43%	87.24%	96.41%

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

Analysis Mode

Ticker

Industry

Sector

Asiana IDT, Inc. (267850.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener