DDM Analysis: 111770.KS

Valuation Snapshot

Stable Growth	$877,055.20 - $1,724,521.83	$1,616,129.50
Multi-Stage	$263,698.51 - $288,876.91	$276,055.40
Blended Fair Value	$946,092.45
Current Price	$63,200.00
Upside	1,396.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.01%	20.46%	1,333.45	1,569.49	1,025.81	512.91	410.33	359.03	307.74	257.02	207.24	207.24
YoY Growth	-	-	-15.04%	53.00%	100.00%	25.00%	14.29%	16.67%	19.74%	24.02%	0.00%	0.00%
Dividend Yield	-	-	2.72%	3.77%	2.25%	1.08%	1.03%	1.61%	0.93%	0.92%	0.62%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	370,807.96
(-) Cash Dividends Paid (M)	59,845.08
(=) Cash Retained (M)	310,962.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	74,161.59	46,351.00	27,810.60
Cash Retained (M)	310,962.89	310,962.89	310,962.89
(-) Cash Required (M)	-74,161.59	-46,351.00	-27,810.60
(=) Excess Retained (M)	236,801.29	264,611.89	283,152.29
(/) Shares Outstanding (M)	42.76	42.76	42.76
(=) Excess Retained per Share	5,537.62	6,187.98	6,621.55
LTM Dividend per Share	1,399.48	1,399.48	1,399.48
(+) Excess Retained per Share	5,537.62	6,187.98	6,621.55
(=) Adjusted Dividend	6,937.11	7,587.46	8,021.03
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$877,055.20	$1,616,129.50	$1,724,521.83
Upside / Downside	1,287.75%	2,457.17%	2,628.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	370,807.96	394,910.48	420,579.66	447,917.34	477,031.97	508,039.04	523,280.21
Payout Ratio	16.14%	30.91%	45.68%	60.46%	75.23%	90.00%	92.50%
Projected Dividends (M)	59,845.08	122,071.89	192,135.35	270,791.30	358,860.75	457,235.14	484,034.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	113,722.00	114,799.94	115,877.87
Year 2 PV (M)	166,749.65	169,925.76	173,131.84
Year 3 PV (M)	218,938.03	225,222.95	231,627.02
Year 4 PV (M)	270,297.04	280,691.91	291,383.74
Year 5 PV (M)	320,836.50	336,333.02	352,422.63
PV of Terminal Value (M)	10,185,798.47	10,677,776.34	11,188,583.37
Equity Value (M)	11,276,341.69	11,804,749.92	12,353,026.47
Shares Outstanding (M)	42.76	42.76	42.76
Fair Value	$263,698.51	$276,055.40	$288,876.91
Upside / Downside	317.24%	336.80%	357.08%

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

Youngone Corporation (111770.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener