DDM Analysis: 284740.KS

Valuation Snapshot

Stable Growth	$72,244.81 - $131,274.77	$96,791.16
Multi-Stage	$120,804.92 - $132,828.58	$126,700.97
Blended Fair Value	$111,746.06
Current Price	$26,200.00
Upside	326.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	51.43%	0.00%	1,175.04	700.07	650.06	600.06	137.27	147.56	0.00	0.00	0.00	0.00
YoY Growth	-	-	67.85%	7.69%	8.33%	337.14%	-6.97%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.68%	3.16%	2.45%	1.70%	0.32%	0.46%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	114,511.60
(-) Cash Dividends Paid (M)	22,422.38
(=) Cash Retained (M)	92,089.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	22,902.32	14,313.95	8,588.37
Cash Retained (M)	92,089.22	92,089.22	92,089.22
(-) Cash Required (M)	-22,902.32	-14,313.95	-8,588.37
(=) Excess Retained (M)	69,186.90	77,775.27	83,500.85
(/) Shares Outstanding (M)	22.42	22.42	22.42
(=) Excess Retained per Share	3,085.91	3,468.97	3,724.35
LTM Dividend per Share	1,000.10	1,000.10	1,000.10
(+) Excess Retained per Share	3,085.91	3,468.97	3,724.35
(=) Adjusted Dividend	4,086.01	4,469.07	4,724.44
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	0.73%	1.73%	2.73%
Fair Value	$72,244.81	$96,791.16	$131,274.77
Upside / Downside	175.74%	269.43%	401.05%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	114,511.60	116,497.22	118,517.26	120,572.33	122,663.04	124,790.00	128,533.70
Payout Ratio	19.58%	33.66%	47.75%	61.83%	75.92%	90.00%	92.50%
Projected Dividends (M)	22,422.38	39,218.44	56,590.25	74,552.71	93,121.09	112,311.00	118,893.67

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	0.73%	1.73%	2.73%
Year 1 PV (M)	36,486.40	36,848.61	37,210.81
Year 2 PV (M)	48,980.47	49,957.77	50,944.72
Year 3 PV (M)	60,032.37	61,838.03	63,679.53
Year 4 PV (M)	69,760.70	72,572.31	75,468.08
Year 5 PV (M)	78,275.48	82,238.64	86,360.74
PV of Terminal Value (M)	2,414,941.13	2,537,212.00	2,664,386.02
Equity Value (M)	2,708,476.55	2,840,667.36	2,978,049.90
Shares Outstanding (M)	22.42	22.42	22.42
Fair Value	$120,804.92	$126,700.97	$132,828.58
Upside / Downside	361.09%	383.59%	406.98%

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

CUCKOO Homesys Co., Ltd (284740.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener