DDM Analysis: 114090.KS

Valuation Snapshot

Stable Growth	$2,630.46 - $3,470.04	$3,068.69
Multi-Stage	$7,221.70 - $8,010.94	$7,607.82
Blended Fair Value	$5,338.26
Current Price	$15,130.00
Upside	-64.72%
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	-10.27%	-9.96%	413.02	0.00	0.00	0.00	529.02	710.03	730.03	1,000.04	831.04	1,002.04
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-25.49%	-2.74%	-27.00%	20.34%	-17.07%	-15.01%
Dividend Yield	-	-	3.86%	0.00%	0.00%	0.00%	3.18%	5.26%	3.23%	3.89%	3.79%	4.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	44,596.66
(-) Cash Dividends Paid (M)	17,443.28
(=) Cash Retained (M)	27,153.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,919.33	5,574.58	3,344.75
Cash Retained (M)	27,153.37	27,153.37	27,153.37
(-) Cash Required (M)	-8,919.33	-5,574.58	-3,344.75
(=) Excess Retained (M)	18,234.04	21,578.79	23,808.62
(/) Shares Outstanding (M)	61.85	61.85	61.85
(=) Excess Retained per Share	294.80	348.87	384.92
LTM Dividend per Share	282.01	282.01	282.01
(+) Excess Retained per Share	294.80	348.87	384.92
(=) Adjusted Dividend	576.81	630.88	666.93
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	-11.96%	-10.96%	-9.96%
Fair Value	$2,630.46	$3,068.69	$3,470.04
Upside / Downside	-82.61%	-79.72%	-77.07%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	44,596.66	39,709.61	35,358.10	31,483.45	28,033.39	24,961.40	25,710.24
Payout Ratio	39.11%	49.29%	59.47%	69.65%	79.82%	90.00%	92.50%
Projected Dividends (M)	17,443.28	19,573.16	21,026.78	21,926.77	22,377.01	22,465.26	23,781.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.35%	7.35%	7.35%
Growth Rate	-11.96%	-10.96%	-9.96%
Year 1 PV (M)	18,028.68	18,233.46	18,438.23
Year 2 PV (M)	17,839.34	18,246.89	18,659.04
Year 3 PV (M)	17,134.98	17,725.51	18,329.45
Year 4 PV (M)	16,106.98	16,851.33	17,621.19
Year 5 PV (M)	14,894.52	15,759.84	16,664.91
PV of Terminal Value (M)	362,679.28	383,749.54	405,787.90
Equity Value (M)	446,683.79	470,566.56	495,500.71
Shares Outstanding (M)	61.85	61.85	61.85
Fair Value	$7,221.70	$7,607.82	$8,010.94
Upside / Downside	-52.27%	-49.72%	-47.05%

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

Grand Korea Leisure Co., Ltd. (114090.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener