DDM Analysis: 105560.KS

Valuation Snapshot

Stable Growth	$859,402.42 - $3,107,447.47	$2,724,119.33
Multi-Stage	$390,191.94 - $427,097.50	$408,305.89
Blended Fair Value	$1,566,212.61
Current Price	$115,500.00
Upside	1,256.03%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	14.18%	22.64%	4,002.68	3,100.71	3,870.17	2,643.04	2,317.91	2,062.61	2,063.90	1,340.44	1,019.19	811.19
YoY Growth	-	-	29.09%	-19.88%	46.43%	14.03%	12.38%	-0.06%	53.97%	31.52%	25.64%	56.00%
Dividend Yield	-	-	5.07%	4.53%	8.12%	4.31%	4.12%	5.97%	4.69%	2.21%	2.08%	2.55%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,804,665.00
(-) Cash Dividends Paid (M)	1,316,794.00
(=) Cash Retained (M)	4,487,871.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,160,933.00	725,583.13	435,349.88
Cash Retained (M)	4,487,871.00	4,487,871.00	4,487,871.00
(-) Cash Required (M)	-1,160,933.00	-725,583.13	-435,349.88
(=) Excess Retained (M)	3,326,938.00	3,762,287.88	4,052,521.13
(/) Shares Outstanding (M)	371.50	371.50	371.50
(=) Excess Retained per Share	8,955.53	10,127.41	10,908.67
LTM Dividend per Share	3,544.58	3,544.58	3,544.58
(+) Excess Retained per Share	8,955.53	10,127.41	10,908.67
(=) Adjusted Dividend	12,500.10	13,671.99	14,453.24
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$859,402.42	$2,724,119.33	$3,107,447.47
Upside / Downside	644.07%	2,258.54%	2,590.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,804,665.00	6,181,968.23	6,583,796.16	7,011,742.91	7,467,506.20	7,952,894.10	8,191,480.93
Payout Ratio	22.69%	36.15%	49.61%	63.07%	76.54%	90.00%	92.50%
Projected Dividends (M)	1,316,794.00	2,234,662.77	3,266,291.02	4,422,589.50	5,715,406.70	7,157,604.69	7,577,119.86

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,068,192.81	2,087,796.53	2,107,400.25
Year 2 PV (M)	2,797,775.98	2,851,065.76	2,904,858.26
Year 3 PV (M)	3,506,014.60	3,606,659.68	3,709,212.67
Year 4 PV (M)	4,193,370.73	4,354,635.94	4,520,508.38
Year 5 PV (M)	4,860,297.57	5,095,051.76	5,338,790.55
PV of Terminal Value (M)	127,528,897.12	133,688,590.54	140,084,029.92
Equity Value (M)	144,954,548.82	151,683,800.21	158,664,800.03
Shares Outstanding (M)	371.50	371.50	371.50
Fair Value	$390,191.94	$408,305.89	$427,097.50
Upside / Downside	237.83%	253.51%	269.78%

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

Ticker

Industry

Sector

KB Financial Group Inc. (105560.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener