DDM Analysis: 111770.KS

Valuation Snapshot

Stable Growth	$877,055.20 - $1,724,521.83	$1,616,129.50
Multi-Stage	$263,698.51 - $288,876.91	$276,055.40
Blended Fair Value	$946,092.45
Current Price	$63,200.00
Upside	1,396.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.01%	20.46%	1,333.45	1,569.49	1,025.81	512.91	410.33	359.03	307.74	257.02	207.24	207.24
YoY Growth	-	-	-15.04%	53.00%	100.00%	25.00%	14.29%	16.67%	19.74%	24.02%	0.00%	0.00%
Dividend Yield	-	-	2.72%	3.77%	2.25%	1.08%	1.03%	1.61%	0.93%	0.92%	0.62%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	370,807.96
(-) Cash Dividends Paid (M)	59,845.08
(=) Cash Retained (M)	310,962.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	74,161.59	46,351.00	27,810.60
Cash Retained (M)	310,962.89	310,962.89	310,962.89
(-) Cash Required (M)	-74,161.59	-46,351.00	-27,810.60
(=) Excess Retained (M)	236,801.29	264,611.89	283,152.29
(/) Shares Outstanding (M)	42.76	42.76	42.76
(=) Excess Retained per Share	5,537.62	6,187.98	6,621.55
LTM Dividend per Share	1,399.48	1,399.48	1,399.48
(+) Excess Retained per Share	5,537.62	6,187.98	6,621.55
(=) Adjusted Dividend	6,937.11	7,587.46	8,021.03
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$877,055.20	$1,616,129.50	$1,724,521.83
Upside / Downside	1,287.75%	2,457.17%	2,628.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	370,807.96	394,910.48	420,579.66	447,917.34	477,031.97	508,039.04	523,280.21
Payout Ratio	16.14%	30.91%	45.68%	60.46%	75.23%	90.00%	92.50%
Projected Dividends (M)	59,845.08	122,071.89	192,135.35	270,791.30	358,860.75	457,235.14	484,034.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	113,722.00	114,799.94	115,877.87
Year 2 PV (M)	166,749.65	169,925.76	173,131.84
Year 3 PV (M)	218,938.03	225,222.95	231,627.02
Year 4 PV (M)	270,297.04	280,691.91	291,383.74
Year 5 PV (M)	320,836.50	336,333.02	352,422.63
PV of Terminal Value (M)	10,185,798.47	10,677,776.34	11,188,583.37
Equity Value (M)	11,276,341.69	11,804,749.92	12,353,026.47
Shares Outstanding (M)	42.76	42.76	42.76
Fair Value	$263,698.51	$276,055.40	$288,876.91
Upside / Downside	317.24%	336.80%	357.08%

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

Youngone Corporation (111770.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener