DDM Analysis: 102710.KQ

Valuation Snapshot

Stable Growth	$98,448.67 - $362,363.20	$164,683.91
Multi-Stage	$61,199.05 - $66,963.77	$64,028.69
Blended Fair Value	$114,356.30
Current Price	$55,500.00
Upside	106.05%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.51%	11.34%	143.04	150.01	150.01	149.70	149.38	99.59	99.27	49.50	49.46	49.02
YoY Growth	-	-	-4.65%	0.00%	0.21%	0.21%	50.00%	0.32%	100.55%	0.08%	0.90%	0.31%
Dividend Yield	-	-	0.57%	0.58%	0.68%	0.51%	0.38%	0.44%	0.60%	0.27%	0.27%	0.28%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	49,019.91
(-) Cash Dividends Paid (M)	3,472.32
(=) Cash Retained (M)	45,547.59

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,803.98	6,127.49	3,676.49
Cash Retained (M)	45,547.59	45,547.59	45,547.59
(-) Cash Required (M)	-9,803.98	-6,127.49	-3,676.49
(=) Excess Retained (M)	35,743.60	39,420.10	41,871.09
(/) Shares Outstanding (M)	14.29	14.29	14.29
(=) Excess Retained per Share	2,501.91	2,759.26	2,930.82
LTM Dividend per Share	243.05	243.05	243.05
(+) Excess Retained per Share	2,501.91	2,759.26	2,930.82
(=) Adjusted Dividend	2,744.96	3,002.30	3,173.86
WACC / Discount Rate	8.44%	8.44%	8.44%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$98,448.67	$164,683.91	$362,363.20
Upside / Downside	77.38%	196.73%	552.91%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	49,019.91	52,206.20	55,599.60	59,213.58	63,062.46	67,161.52	69,176.36
Payout Ratio	7.08%	23.67%	40.25%	56.83%	73.42%	90.00%	92.50%
Projected Dividends (M)	3,472.32	12,355.53	22,378.89	33,653.09	46,298.37	60,445.37	63,988.14

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.44%	8.44%	8.44%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	11,286.74	11,393.72	11,500.71
Year 2 PV (M)	18,674.66	19,030.36	19,389.41
Year 3 PV (M)	25,653.47	26,389.89	27,140.26
Year 4 PV (M)	32,239.92	33,479.78	34,755.05
Year 5 PV (M)	38,450.17	40,307.33	42,235.56
PV of Terminal Value (M)	748,015.32	784,144.74	821,656.92
Equity Value (M)	874,320.28	914,745.81	956,677.92
Shares Outstanding (M)	14.29	14.29	14.29
Fair Value	$61,199.05	$64,028.69	$66,963.77
Upside / Downside	10.27%	15.37%	20.66%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 25 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
MDC	M.D.C. Holdings, Inc.	0.86%	$0.54	55.94%
AXP	American Express Company	0.85%	$3.17	20.85%
FOXA	Fox Corporation	0.85%	$0.62	13.96%
LMST	Limestone Bancorp, Inc.	0.85%	$0.20	8.06%
RCL	Royal Caribbean Cruises Ltd.	0.85%	$2.41	16.19%
AZZ	AZZ Inc.	0.84%	$0.92	8.89%
HIBB	Hibbett, Inc.	0.84%	$0.74	9.00%
MAR	Marriott International, Inc.	0.84%	$2.62	27.38%
MORN	Morningstar, Inc.	0.84%	$1.77	20.03%
SGH	SMART Global Holdings, Inc.	0.84%	$0.14	30.96%
URI	United Rentals, Inc.	0.84%	$7.13	18.10%
0HYJ.L	Cintas Corporation	0.83%	$1.54	34.15%
EFX	Equifax Inc.	0.83%	$1.78	33.46%
GM	General Motors Company	0.82%	$0.66	21.22%
KVSA	Khosla Ventures Acquisition Co.	0.81%	$0.09	9.61%
WMT	Walmart Inc.	0.81%	$0.91	31.92%
BMI	Badger Meter, Inc.	0.80%	$1.41	30.10%
FRD	Friedman Industries, Incorporated	0.80%	$0.16	9.82%
ITT	ITT Inc.	0.80%	$1.40	22.66%
MLI	Mueller Industries, Inc.	0.80%	$0.94	13.89%
SSSSL	SuRo Capital Corp. 6.00% Notes due 2026	0.80%	$0.20	8.46%
RGLD	Royal Gold, Inc.	0.79%	$1.75	24.00%
VRSK	Verisk Analytics, Inc.	0.79%	$1.74	26.41%
COF	Capital One Financial Corporation	0.78%	$1.94	87.57%
EE	Excelerate Energy, Inc.	0.78%	$0.22	9.21%
0K36.L	Moody's Corporation	0.77%	$3.82	30.70%
HCI	HCI Group, Inc.	0.77%	$1.42	9.00%
PH	Parker-Hannifin Corporation	0.77%	$6.85	24.15%
SEI	Solaris Energy Infrastructure, Inc.	0.77%	$0.39	44.96%
0HQN.L	Cboe Global Markets, Inc.	0.76%	$1.90	20.31%
ASIC	Ategrity Specialty Holdings LLC	0.76%	$0.15	12.77%
GL	Globe Life Inc.	0.75%	$1.03	7.35%
0KYY.L	S&P Global Inc.	0.74%	$3.81	28.09%
PHM	PulteGroup, Inc.	0.74%	$0.89	6.67%
ROP	Roper Technologies, Inc.	0.74%	$3.20	22.09%
ZWS	Zurn Elkay Water Solutions Corporation	0.74%	$0.35	30.63%
JOE	The St. Joe Company	0.73%	$0.43	24.05%
TOL	Toll Brothers, Inc.	0.73%	$0.99	7.16%
TTEK	Tetra Tech, Inc.	0.73%	$0.25	26.25%
0HCB.L	Alcoa Corporation	0.72%	$0.40	9.08%
A	Agilent Technologies, Inc.	0.72%	$0.99	21.64%
FCFS	FirstCash Holdings, Inc	0.72%	$1.13	16.40%
TRAK	ReposiTrak, Inc.	0.72%	$0.09	22.94%
BKNG	Booking Holdings Inc.	0.71%	$37.78	24.39%
PGC	Peapack-Gladstone Financial Corporation	0.71%	$0.20	10.22%
ASO	Academy Sports and Outdoors, Inc.	0.70%	$0.37	6.63%
BRO	Brown & Brown, Inc.	0.70%	$0.54	18.02%
INTU	Intuit Inc.	0.70%	$4.39	29.97%
MSFT	Microsoft Corporation	0.70%	$3.31	23.52%
NCR	NCR Corporation	0.70%	$0.11	1.70%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

ENF Technology Co., Ltd. (102710.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener