DDM Analysis: 163560.KS

Valuation Snapshot

Stable Growth	$10,140.44 - $29,428.72	$15,928.16
Multi-Stage	$10,764.17 - $11,803.00	$11,273.84
Blended Fair Value	$13,601.00
Current Price	$7,450.00
Upside	82.56%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	12.25%	16.73%	149.29	119.43	79.62	97.74	95.59	83.78	72.40	70.29	51.08	49.41
YoY Growth	-	-	25.00%	50.00%	-18.53%	2.25%	14.10%	15.70%	3.02%	37.59%	3.39%	55.41%
Dividend Yield	-	-	2.16%	1.49%	1.29%	1.35%	1.04%	2.00%	1.13%	0.96%	0.53%	0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,778.68
(-) Cash Dividends Paid (M)	2,085.00
(=) Cash Retained (M)	3,693.68

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,155.74	722.34	433.40
Cash Retained (M)	3,693.68	3,693.68	3,693.68
(-) Cash Required (M)	-1,155.74	-722.34	-433.40
(=) Excess Retained (M)	2,537.95	2,971.35	3,260.28
(/) Shares Outstanding (M)	13.97	13.97	13.97
(=) Excess Retained per Share	181.72	212.76	233.45
LTM Dividend per Share	149.29	149.29	149.29
(+) Excess Retained per Share	181.72	212.76	233.45
(=) Adjusted Dividend	331.02	362.05	382.74
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.17%	4.17%	5.17%
Fair Value	$10,140.44	$15,928.16	$29,428.72
Upside / Downside	36.11%	113.80%	295.02%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,778.68	6,019.64	6,270.65	6,532.13	6,804.51	7,088.25	7,300.90
Payout Ratio	36.08%	46.86%	57.65%	68.43%	79.22%	90.00%	92.50%
Projected Dividends (M)	2,085.00	2,821.09	3,614.94	4,470.09	5,390.27	6,379.42	6,753.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	3.17%	4.17%	5.17%
Year 1 PV (M)	2,622.55	2,647.97	2,673.39
Year 2 PV (M)	3,124.04	3,184.89	3,246.34
Year 3 PV (M)	3,591.20	3,696.64	3,804.13
Year 4 PV (M)	4,025.70	4,184.07	4,347.06
Year 5 PV (M)	4,429.14	4,648.00	4,875.42
PV of Terminal Value (M)	132,538.63	139,087.69	145,893.11
Equity Value (M)	150,331.27	157,449.26	164,839.44
Shares Outstanding (M)	13.97	13.97	13.97
Fair Value	$10,764.17	$11,273.84	$11,803.00
Upside / Downside	44.49%	51.33%	58.43%

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

DRB Industrial Co., Ltd. (163560.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener