DDM Analysis: 030190.KQ

Valuation Snapshot

Stable Growth	$65,718.02 - $169,881.16	$159,203.53
Multi-Stage	$24,353.47 - $26,651.67	$25,481.48
Blended Fair Value	$92,342.50
Current Price	$12,340.00
Upside	648.32%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013
DPS	20.11%	15.01%	330.64	275.53	230.45	190.37	140.27	132.25	122.08	101.73	91.56	91.56
YoY Growth	-	-	20.00%	19.57%	21.05%	35.71%	6.06%	8.33%	20.00%	11.11%	0.00%	12.10%
Dividend Yield	-	-	2.68%	1.40%	1.30%	1.08%	0.79%	0.75%	0.69%	0.58%	0.52%	0.52%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,968.11
(-) Cash Dividends Paid (M)	19,728.32
(=) Cash Retained (M)	31,239.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,193.62	6,371.01	3,822.61
Cash Retained (M)	31,239.79	31,239.79	31,239.79
(-) Cash Required (M)	-10,193.62	-6,371.01	-3,822.61
(=) Excess Retained (M)	21,046.17	24,868.77	27,417.18
(/) Shares Outstanding (M)	59.67	59.67	59.67
(=) Excess Retained per Share	352.73	416.79	459.50
LTM Dividend per Share	330.64	330.64	330.64
(+) Excess Retained per Share	352.73	416.79	459.50
(=) Adjusted Dividend	683.37	747.43	790.14
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$65,718.02	$159,203.53	$169,881.16
Upside / Downside	432.56%	1,190.14%	1,276.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,968.11	54,281.04	57,809.30	61,566.91	65,568.76	69,830.73	71,925.65
Payout Ratio	38.71%	48.97%	59.22%	69.48%	79.74%	90.00%	92.50%
Projected Dividends (M)	19,728.32	26,579.12	34,237.16	42,778.46	52,285.47	62,847.65	66,531.23

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.60%	6.60%	6.60%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,700.07	24,934.20	25,168.32
Year 2 PV (M)	29,567.40	30,130.58	30,699.07
Year 3 PV (M)	34,331.93	35,317.48	36,321.71
Year 4 PV (M)	38,995.26	40,494.91	42,037.40
Year 5 PV (M)	43,558.97	45,662.88	47,847.32
PV of Terminal Value (M)	1,281,942.67	1,343,860.98	1,408,149.04
Equity Value (M)	1,453,096.30	1,520,401.02	1,590,222.86
Shares Outstanding (M)	59.67	59.67	59.67
Fair Value	$24,353.47	$25,481.48	$26,651.67
Upside / Downside	97.35%	106.49%	115.98%

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

NICE Information Service Co., Ltd. (030190.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener