DDM Analysis: 001680.KS

Valuation Snapshot

Stable Growth	$241,080.45 - $460,181.76	$431,257.70
Multi-Stage	$71,858.59 - $78,667.59	$75,200.46
Blended Fair Value	$253,229.08
Current Price	$22,000.00
Upside	1,051.04%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.78%	18.20%	800.54	800.54	800.54	700.52	600.50	550.49	500.48	400.46	400.46	300.44
YoY Growth	-	-	0.00%	0.00%	14.28%	16.66%	9.08%	9.99%	24.98%	0.00%	33.29%	99.75%
Dividend Yield	-	-	3.47%	4.05%	4.08%	3.01%	2.39%	3.25%	1.77%	1.55%	1.66%	1.03%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	83,327.52
(-) Cash Dividends Paid (M)	30,629.21
(=) Cash Retained (M)	52,698.30

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	16,665.50	10,415.94	6,249.56
Cash Retained (M)	52,698.30	52,698.30	52,698.30
(-) Cash Required (M)	-16,665.50	-10,415.94	-6,249.56
(=) Excess Retained (M)	36,032.80	42,282.36	46,448.74
(/) Shares Outstanding (M)	36.01	36.01	36.01
(=) Excess Retained per Share	1,000.60	1,174.14	1,289.84
LTM Dividend per Share	850.55	850.55	850.55
(+) Excess Retained per Share	1,000.60	1,174.14	1,289.84
(=) Adjusted Dividend	1,851.14	2,024.69	2,140.39
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$241,080.45	$431,257.70	$460,181.76
Upside / Downside	995.82%	1,860.26%	1,991.74%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	83,327.52	88,743.59	94,511.70	100,654.72	107,197.02	114,164.56	117,589.50
Payout Ratio	36.76%	47.41%	58.05%	68.70%	79.35%	90.00%	92.50%
Projected Dividends (M)	30,629.21	42,069.87	54,868.36	69,152.86	85,062.47	102,748.10	108,770.28

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	39,201.31	39,572.89	39,944.47
Year 2 PV (M)	47,641.00	48,548.43	49,464.42
Year 3 PV (M)	55,949.78	57,555.91	59,192.47
Year 4 PV (M)	64,129.18	66,595.41	69,132.10
Year 5 PV (M)	72,180.67	75,667.03	79,286.83
PV of Terminal Value (M)	2,308,615.80	2,420,123.08	2,535,898.01
Equity Value (M)	2,587,717.74	2,708,062.74	2,832,918.30
Shares Outstanding (M)	36.01	36.01	36.01
Fair Value	$71,858.59	$75,200.46	$78,667.59
Upside / Downside	226.63%	241.82%	257.58%

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

Daesang Corporation (001680.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener