DDM Analysis: 138490.KS

Valuation Snapshot

Stable Growth	$68,825.54 - $227,551.87	$213,241.64
Multi-Stage	$32,723.25 - $35,853.52	$34,259.43
Blended Fair Value	$123,750.53
Current Price	$6,900.00
Upside	1,693.49%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.92%	0.00%	159.83	179.81	144.85	0.00	69.93	119.88	119.88	99.90	57.18	38.12
YoY Growth	-	-	-11.11%	24.14%	0.00%	-100.00%	-41.67%	0.00%	20.00%	74.71%	50.00%	0.00%
Dividend Yield	-	-	2.81%	2.37%	1.39%	0.00%	1.10%	4.47%	1.93%	1.26%	0.92%	0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	43,693.79
(-) Cash Dividends Paid (M)	7,624.39
(=) Cash Retained (M)	36,069.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,738.76	5,461.72	3,277.03
Cash Retained (M)	36,069.41	36,069.41	36,069.41
(-) Cash Required (M)	-8,738.76	-5,461.72	-3,277.03
(=) Excess Retained (M)	27,330.65	30,607.68	32,792.37
(/) Shares Outstanding (M)	38.04	38.04	38.04
(=) Excess Retained per Share	718.49	804.63	862.07
LTM Dividend per Share	200.43	200.43	200.43
(+) Excess Retained per Share	718.49	804.63	862.07
(=) Adjusted Dividend	918.92	1,005.07	1,062.50
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.08%	6.08%	7.08%
Fair Value	$68,825.54	$213,241.64	$227,551.87
Upside / Downside	897.47%	2,990.46%	3,197.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	43,693.79	46,351.73	49,171.34	52,162.48	55,335.57	58,701.68	60,462.73
Payout Ratio	17.45%	31.96%	46.47%	60.98%	75.49%	90.00%	92.50%
Projected Dividends (M)	7,624.39	14,813.86	22,849.80	31,808.59	41,772.77	52,831.51	55,928.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.08%	6.08%	7.08%
Year 1 PV (M)	13,780.40	13,911.54	14,042.68
Year 2 PV (M)	19,772.88	20,151.00	20,532.70
Year 3 PV (M)	25,605.06	26,343.03	27,095.05
Year 4 PV (M)	31,280.11	32,487.90	33,730.33
Year 5 PV (M)	36,801.19	38,585.88	40,439.16
PV of Terminal Value (M)	1,117,528.27	1,171,723.54	1,228,001.28
Equity Value (M)	1,244,767.91	1,303,202.89	1,363,841.19
Shares Outstanding (M)	38.04	38.04	38.04
Fair Value	$32,723.25	$34,259.43	$35,853.52
Upside / Downside	374.25%	396.51%	419.62%

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

Kolon Plastics, Inc. (138490.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener