DDM Analysis: 002380.KS

Valuation Snapshot

Stable Growth	$7,530,502.03 - $31,672,972.43	$18,910,225.02
Multi-Stage	$4,175,904.02 - $4,576,873.92	$4,372,672.24
Blended Fair Value	$11,641,448.63
Current Price	$384,000.00
Upside	2,931.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.84%	-2.88%	8,000.19	8,000.19	7,248.18	6,248.15	6,804.49	12,034.29	12,034.41	12,059.64	12,069.50	11,989.72
YoY Growth	-	-	0.00%	10.38%	16.01%	-8.18%	-43.46%	0.00%	-0.21%	-0.08%	0.67%	11.84%
Dividend Yield	-	-	3.17%	3.11%	3.26%	1.83%	2.87%	9.29%	3.85%	3.49%	3.41%	2.88%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,177,191.38
(-) Cash Dividends Paid (M)	73,541.71
(=) Cash Retained (M)	1,103,649.67

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	235,438.28	147,148.92	88,289.35
Cash Retained (M)	1,103,649.67	1,103,649.67	1,103,649.67
(-) Cash Required (M)	-235,438.28	-147,148.92	-88,289.35
(=) Excess Retained (M)	868,211.40	956,500.75	1,015,360.32
(/) Shares Outstanding (M)	7.35	7.35	7.35
(=) Excess Retained per Share	118,059.75	130,065.37	138,069.12
LTM Dividend per Share	10,000.23	10,000.23	10,000.23
(+) Excess Retained per Share	118,059.75	130,065.37	138,069.12
(=) Adjusted Dividend	128,059.98	140,065.61	148,069.35
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	4.95%	5.95%	6.95%
Fair Value	$7,530,502.03	$18,910,225.02	$31,672,972.43
Upside / Downside	1,861.07%	4,824.54%	8,148.17%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,177,191.38	1,247,271.54	1,321,523.69	1,400,196.19	1,483,552.20	1,571,870.53	1,619,026.64
Payout Ratio	6.25%	23.00%	39.75%	56.50%	73.25%	90.00%	92.50%
Projected Dividends (M)	73,541.71	286,844.69	525,283.61	791,095.27	1,086,693.73	1,414,683.47	1,497,599.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	4.95%	5.95%	6.95%
Year 1 PV (M)	266,200.94	268,737.31	271,273.69
Year 2 PV (M)	452,396.63	461,058.63	469,802.76
Year 3 PV (M)	632,291.08	650,537.36	669,131.32
Year 4 PV (M)	806,042.96	837,204.91	869,261.80
Year 5 PV (M)	973,807.39	1,021,092.39	1,070,196.61
PV of Terminal Value (M)	27,578,859.17	28,918,001.08	30,308,664.62
Equity Value (M)	30,709,598.18	32,156,631.68	33,658,330.81
Shares Outstanding (M)	7.35	7.35	7.35
Fair Value	$4,175,904.02	$4,372,672.24	$4,576,873.92
Upside / Downside	987.48%	1,038.72%	1,091.89%

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

KCC Corporation (002380.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener