DDM Analysis: 035420.KS

Valuation Snapshot

Stable Growth	$293,366.60 - $748,956.83	$443,261.73
Multi-Stage	$199,263.53 - $217,897.74	$208,410.90
Blended Fair Value	$325,836.32
Current Price	$262,500.00
Upside	24.13%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	20.49%	18.46%	772.68	405.21	1,385.58	388.24	356.84	304.32	275.80	211.58	208.66	149.64
YoY Growth	-	-	90.69%	-70.76%	256.89%	8.80%	17.26%	10.34%	30.35%	1.40%	39.44%	5.36%
Dividend Yield	-	-	0.40%	0.21%	0.69%	0.11%	0.09%	0.18%	0.22%	0.13%	0.12%	0.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,987,895.58
(-) Cash Dividends Paid (M)	168,436.67
(=) Cash Retained (M)	1,819,458.91

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	397,579.12	248,486.95	149,092.17
Cash Retained (M)	1,819,458.91	1,819,458.91	1,819,458.91
(-) Cash Required (M)	-397,579.12	-248,486.95	-149,092.17
(=) Excess Retained (M)	1,421,879.80	1,570,971.96	1,670,366.74
(/) Shares Outstanding (M)	153.99	153.99	153.99
(=) Excess Retained per Share	9,233.65	10,201.85	10,847.31
LTM Dividend per Share	1,093.82	1,093.82	1,093.82
(+) Excess Retained per Share	9,233.65	10,201.85	10,847.31
(=) Adjusted Dividend	10,327.47	11,295.67	11,941.13
WACC / Discount Rate	9.21%	9.21%	9.21%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$293,366.60	$443,261.73	$748,956.83
Upside / Downside	11.76%	68.86%	185.32%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,987,895.58	2,117,108.79	2,254,720.86	2,401,277.72	2,557,360.77	2,723,589.22	2,805,296.90
Payout Ratio	8.47%	24.78%	41.08%	57.39%	73.69%	90.00%	92.50%
Projected Dividends (M)	168,436.67	524,587.62	926,326.56	1,378,075.17	1,884,637.38	2,451,230.30	2,594,899.63

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.21%	9.21%	9.21%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	475,820.11	480,330.25	484,840.39
Year 2 PV (M)	762,102.90	776,618.82	791,271.69
Year 3 PV (M)	1,028,364.70	1,057,885.36	1,087,965.63
Year 4 PV (M)	1,275,636.10	1,324,693.47	1,375,152.37
Year 5 PV (M)	1,504,900.79	1,577,588.06	1,653,057.24
PV of Terminal Value (M)	25,637,566.69	26,875,870.75	28,161,567.62
Equity Value (M)	30,684,391.30	32,092,986.71	33,553,854.94
Shares Outstanding (M)	153.99	153.99	153.99
Fair Value	$199,263.53	$208,410.90	$217,897.74
Upside / Downside	-24.09%	-20.61%	-16.99%

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

NAVER Corporation (035420.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener