DDM Analysis: 077500.KS

Valuation Snapshot

Stable Growth	$31,129.86 - $68,374.57	$64,076.99
Multi-Stage	$10,228.65 - $11,199.44	$10,705.11
Blended Fair Value	$37,391.05
Current Price	$6,810.00
Upside	449.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.06%	0.00%	199.98	242.98	369.54	154.62	185.05	123.86	123.20	225.75	245.94	467.42
YoY Growth	-	-	-17.70%	-34.25%	139.01%	-16.45%	49.41%	0.53%	-45.42%	-8.21%	-47.38%	0.00%
Dividend Yield	-	-	3.83%	3.06%	3.16%	1.38%	1.62%	2.71%	2.03%	2.80%	3.48%	12.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,427.17
(-) Cash Dividends Paid (M)	2,160.01
(=) Cash Retained (M)	5,267.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,485.43	928.40	557.04
Cash Retained (M)	5,267.16	5,267.16	5,267.16
(-) Cash Required (M)	-1,485.43	-928.40	-557.04
(=) Excess Retained (M)	3,781.73	4,338.77	4,710.12
(/) Shares Outstanding (M)	21.60	21.60	21.60
(=) Excess Retained per Share	175.06	200.84	218.03
LTM Dividend per Share	99.99	99.99	99.99
(+) Excess Retained per Share	175.06	200.84	218.03
(=) Adjusted Dividend	275.05	300.83	318.02
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$31,129.86	$64,076.99	$68,374.57
Upside / Downside	357.12%	840.92%	904.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,427.17	7,909.94	8,424.08	8,971.65	9,554.81	10,175.87	10,481.15
Payout Ratio	29.08%	41.27%	53.45%	65.63%	77.82%	90.00%	92.50%
Projected Dividends (M)	2,160.01	3,264.12	4,502.63	5,888.36	7,435.22	9,158.28	9,695.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,038.06	3,066.85	3,095.65
Year 2 PV (M)	3,900.56	3,974.85	4,049.85
Year 3 PV (M)	4,747.72	4,884.01	5,022.88
Year 4 PV (M)	5,579.74	5,794.32	6,015.03
Year 5 PV (M)	6,396.82	6,705.79	7,026.59
PV of Terminal Value (M)	197,304.14	206,834.01	216,728.60
Equity Value (M)	220,967.04	231,259.83	241,938.60
Shares Outstanding (M)	21.60	21.60	21.60
Fair Value	$10,228.65	$10,705.11	$11,199.44
Upside / Downside	50.20%	57.20%	64.46%

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

Uniquest Corporation (077500.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener