DDM Analysis: 027410.KS

Valuation Snapshot

Stable Growth	$9,070.75 - $17,035.84	$12,310.08
Multi-Stage	$15,600.23 - $17,152.32	$16,361.33
Blended Fair Value	$14,335.71
Current Price	$3,930.00
Upside	264.78%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.72%	2.80%	133.42	110.20	123.73	110.20	110.20	34.95	67.53	414.90	317.03	193.49
YoY Growth	-	-	21.07%	-10.94%	12.28%	-0.01%	215.33%	-48.24%	-83.72%	30.87%	63.85%	91.24%
Dividend Yield	-	-	3.92%	2.90%	2.85%	2.07%	1.57%	0.95%	0.83%	3.17%	0.30%	0.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	57,751.91
(-) Cash Dividends Paid (M)	14,604.56
(=) Cash Retained (M)	43,147.35

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	11,550.38	7,218.99	4,331.39
Cash Retained (M)	43,147.35	43,147.35	43,147.35
(-) Cash Required (M)	-11,550.38	-7,218.99	-4,331.39
(=) Excess Retained (M)	31,596.97	35,928.36	38,815.96
(/) Shares Outstanding (M)	95.54	95.54	95.54
(=) Excess Retained per Share	330.73	376.07	406.29
LTM Dividend per Share	152.87	152.87	152.87
(+) Excess Retained per Share	330.73	376.07	406.29
(=) Adjusted Dividend	483.60	528.94	559.16
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	0.80%	1.80%	2.80%
Fair Value	$9,070.75	$12,310.08	$17,035.84
Upside / Downside	130.81%	213.23%	333.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	57,751.91	58,794.25	59,855.40	60,935.71	62,035.51	63,155.16	65,049.82
Payout Ratio	25.29%	38.23%	51.17%	64.12%	77.06%	90.00%	92.50%
Projected Dividends (M)	14,604.56	22,477.48	30,629.84	39,069.16	47,803.13	56,839.65	60,171.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.18%	6.18%	6.18%
Growth Rate	0.80%	1.80%	2.80%
Year 1 PV (M)	20,961.44	21,169.39	21,377.33
Year 2 PV (M)	26,637.40	27,168.51	27,704.87
Year 3 PV (M)	31,685.06	32,637.41	33,608.65
Year 4 PV (M)	36,153.50	37,609.59	39,109.21
Year 5 PV (M)	40,088.42	42,116.68	44,226.22
PV of Terminal Value (M)	1,334,865.90	1,402,403.03	1,472,646.52
Equity Value (M)	1,490,391.73	1,563,104.60	1,638,672.81
Shares Outstanding (M)	95.54	95.54	95.54
Fair Value	$15,600.23	$16,361.33	$17,152.32
Upside / Downside	296.95%	316.32%	336.45%

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

Analysis Mode

Ticker

Industry

Sector

BGF Co., Ltd. (027410.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener