DDM Analysis: 002900.KS

Valuation Snapshot

Stable Growth	$59,568.00 - $194,052.35	$181,855.47
Multi-Stage	$25,158.39 - $27,553.99	$26,334.13
Blended Fair Value	$104,094.80
Current Price	$5,470.00
Upside	1,803.01%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	69.48%	21.49%	165.31	193.04	140.98	0.00	0.00	11.82	23.61	15.74	23.61	11.84
YoY Growth	-	-	-14.36%	36.93%	0.00%	0.00%	-100.00%	-49.91%	50.00%	-33.33%	99.40%	-49.85%
Dividend Yield	-	-	3.89%	3.53%	1.78%	0.00%	0.00%	0.40%	0.49%	0.27%	0.40%	0.32%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	40,540.23
(-) Cash Dividends Paid (M)	4,496.92
(=) Cash Retained (M)	36,043.31

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,108.05	5,067.53	3,040.52
Cash Retained (M)	36,043.31	36,043.31	36,043.31
(-) Cash Required (M)	-8,108.05	-5,067.53	-3,040.52
(=) Excess Retained (M)	27,935.27	30,975.78	33,002.79
(/) Shares Outstanding (M)	41.55	41.55	41.55
(=) Excess Retained per Share	672.37	745.55	794.33
LTM Dividend per Share	108.23	108.23	108.23
(+) Excess Retained per Share	672.37	745.55	794.33
(=) Adjusted Dividend	780.60	853.78	902.57
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$59,568.00	$181,855.47	$194,052.35
Upside / Downside	988.99%	3,224.60%	3,447.57%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	40,540.23	43,175.35	45,981.74	48,970.56	52,153.64	55,543.63	57,209.94
Payout Ratio	11.09%	26.87%	42.66%	58.44%	74.22%	90.00%	92.50%
Projected Dividends (M)	4,496.92	11,602.94	19,613.74	28,616.92	38,707.65	49,989.27	52,919.19

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,753.85	10,855.79	10,957.72
Year 2 PV (M)	16,848.17	17,169.08	17,493.02
Year 3 PV (M)	22,783.03	23,437.05	24,103.47
Year 4 PV (M)	28,561.54	29,659.94	30,789.71
Year 5 PV (M)	34,186.75	35,837.98	37,552.41
PV of Terminal Value (M)	932,141.24	977,164.01	1,023,909.91
Equity Value (M)	1,045,274.59	1,094,123.85	1,144,806.24
Shares Outstanding (M)	41.55	41.55	41.55
Fair Value	$25,158.39	$26,334.13	$27,553.99
Upside / Downside	359.93%	381.43%	403.73%

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

TYM Corporation (002900.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener