DDM Analysis: 086450.KQ

Valuation Snapshot

Stable Growth	$230,536.77 - $271,611.38	$254,539.64
Multi-Stage	$63,611.17 - $69,748.87	$66,623.05
Blended Fair Value	$160,581.35
Current Price	$18,880.00
Upside	750.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.32%	12.82%	186.74	180.84	180.81	180.81	160.72	104.47	102.67	78.98	59.23	59.26
YoY Growth	-	-	3.26%	0.02%	0.00%	12.50%	53.85%	1.75%	30.00%	33.33%	-0.04%	6.05%
Dividend Yield	-	-	1.28%	1.07%	1.16%	0.84%	0.57%	0.67%	0.86%	0.57%	0.46%	0.45%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	60,799.64
(-) Cash Dividends Paid (M)	9,243.59
(=) Cash Retained (M)	51,556.05

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	12,159.93	7,599.95	4,559.97
Cash Retained (M)	51,556.05	51,556.05	51,556.05
(-) Cash Required (M)	-12,159.93	-7,599.95	-4,559.97
(=) Excess Retained (M)	39,396.12	43,956.09	46,996.07
(/) Shares Outstanding (M)	44.52	44.52	44.52
(=) Excess Retained per Share	884.95	987.38	1,055.67
LTM Dividend per Share	207.64	207.64	207.64
(+) Excess Retained per Share	884.95	987.38	1,055.67
(=) Adjusted Dividend	1,092.59	1,195.02	1,263.31
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$230,536.77	$254,539.64	$271,611.38
Upside / Downside	1,121.06%	1,248.20%	1,338.62%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	60,799.64	64,751.61	68,960.47	73,442.90	78,216.68	83,300.77	85,799.79
Payout Ratio	15.20%	30.16%	45.12%	60.08%	75.04%	90.00%	92.50%
Projected Dividends (M)	9,243.59	19,530.83	31,116.35	44,125.48	58,694.33	74,970.69	79,364.81

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.22%	5.22%	5.22%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	18,388.04	18,562.33	18,736.62
Year 2 PV (M)	27,581.51	28,106.86	28,637.17
Year 3 PV (M)	36,824.22	37,881.31	38,958.44
Year 4 PV (M)	46,116.35	47,889.85	49,714.02
Year 5 PV (M)	55,458.10	58,136.74	60,917.91
PV of Terminal Value (M)	2,647,458.09	2,775,331.30	2,908,098.53
Equity Value (M)	2,831,826.29	2,965,908.40	3,105,062.69
Shares Outstanding (M)	44.52	44.52	44.52
Fair Value	$63,611.17	$66,623.05	$69,748.87
Upside / Downside	236.92%	252.88%	269.43%

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

DongKook Pharmaceutical Co., Ltd. (086450.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener