DDM Analysis: 267290.KS

Valuation Snapshot

Stable Growth	$61,587.90 - $105,702.71	$80,650.64
Multi-Stage	$115,767.31 - $127,400.43	$121,470.88
Blended Fair Value	$101,060.76
Current Price	$20,350.00
Upside	396.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	4.54%	0.00%	875.13	875.13	875.13	875.13	874.88	701.01	600.40	0.38	0.00	0.00
YoY Growth	-	-	0.00%	0.00%	0.00%	0.03%	24.80%	16.76%	159,174.13%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.02%	4.49%	3.96%	3.86%	4.45%	4.58%	2.19%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	29,016.85
(-) Cash Dividends Paid (M)	5,154.12
(=) Cash Retained (M)	23,862.73

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,803.37	3,627.11	2,176.26
Cash Retained (M)	23,862.73	23,862.73	23,862.73
(-) Cash Required (M)	-5,803.37	-3,627.11	-2,176.26
(=) Excess Retained (M)	18,059.36	20,235.62	21,686.46
(/) Shares Outstanding (M)	5.89	5.89	5.89
(=) Excess Retained per Share	3,065.45	3,434.86	3,681.13
LTM Dividend per Share	874.88	874.88	874.88
(+) Excess Retained per Share	3,065.45	3,434.86	3,681.13
(=) Adjusted Dividend	3,940.33	4,309.74	4,556.01
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-0.07%	0.93%	1.93%
Fair Value	$61,587.90	$80,650.64	$105,702.71
Upside / Downside	202.64%	296.32%	419.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	29,016.85	29,286.38	29,558.41	29,832.96	30,110.07	30,389.75	31,301.45
Payout Ratio	17.76%	32.21%	46.66%	61.11%	75.55%	90.00%	92.50%
Projected Dividends (M)	5,154.12	9,433.15	13,791.22	18,229.44	22,748.91	27,350.78	28,953.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-0.07%	0.93%	1.93%
Year 1 PV (M)	8,784.32	8,872.23	8,960.13
Year 2 PV (M)	11,959.30	12,199.85	12,442.80
Year 3 PV (M)	14,720.68	15,167.05	15,622.36
Year 4 PV (M)	17,106.73	17,801.83	18,517.90
Year 5 PV (M)	19,152.59	20,130.27	21,147.48
PV of Terminal Value (M)	610,290.54	641,444.10	673,857.10
Equity Value (M)	682,014.16	715,615.33	750,547.78
Shares Outstanding (M)	5.89	5.89	5.89
Fair Value	$115,767.31	$121,470.88	$127,400.43
Upside / Downside	468.88%	496.91%	526.05%

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

Kyungdong City Gas Co., Ltd (267290.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener