Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

Paradise Co., Ltd. (034230.KQ)

Company Dividend Discount ModelIndustry: Gambling, Resorts & CasinosSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$12,596.46 - $21,890.56$16,579.07
Multi-Stage$24,975.78 - $27,503.80$26,215.14
Blended Fair Value$21,397.11
Current Price$10,320.00
Upside107.34%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS0.27%-13.09%97.350.000.000.0096.0496.0496.04288.12360.15482.15
YoY Growth--0.00%0.00%0.00%-100.00%0.00%0.00%-66.67%-20.00%-25.30%21.79%
Dividend Yield--0.94%0.00%0.00%0.00%0.58%0.74%0.53%1.37%2.61%3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)87,078.55
(-) Cash Dividends Paid (M)8,634.78
(=) Cash Retained (M)78,443.78
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)17,415.7110,884.826,530.89
Cash Retained (M)78,443.7878,443.7878,443.78
(-) Cash Required (M)-17,415.71-10,884.82-6,530.89
(=) Excess Retained (M)61,028.0767,558.9671,912.88
(/) Shares Outstanding (M)88.7088.7088.70
(=) Excess Retained per Share688.05761.68810.77
LTM Dividend per Share97.3597.3597.35
(+) Excess Retained per Share688.05761.68810.77
(=) Adjusted Dividend785.40859.03908.12
WACC / Discount Rate6.05%6.05%6.05%
Growth Rate-0.18%0.82%1.82%
Fair Value$12,596.46$16,579.07$21,890.56
Upside / Downside22.06%60.65%112.12%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)87,078.5587,796.6388,520.6389,250.6089,986.5990,728.6593,450.50
Payout Ratio9.92%25.93%41.95%57.97%73.98%90.00%92.50%
Projected Dividends (M)8,634.7822,768.1837,134.0951,735.3966,574.9781,655.7886,441.72

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.05%6.05%6.05%
Growth Rate-0.18%0.82%1.82%
Year 1 PV (M)21,256.6021,469.5421,682.48
Year 2 PV (M)32,367.0933,018.8233,677.05
Year 3 PV (M)42,100.1943,378.1344,681.68
Year 4 PV (M)50,579.3052,636.6854,756.21
Year 5 PV (M)57,918.0960,877.7963,957.26
PV of Terminal Value (M)2,011,067.872,113,836.372,220,763.88
Equity Value (M)2,215,289.152,325,217.342,439,518.55
Shares Outstanding (M)88.7088.7088.70
Fair Value$24,975.78$26,215.14$27,503.80
Upside / Downside142.01%154.02%166.51%

High-Yield Dividend Screener

« Prev Page 27 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
KKRKKR & Co. Inc.0.55%$0.7128.86%
UHSUniversal Health Services, Inc.0.55%$1.215.70%
0I0T.LCoca-Cola Consolidated, Inc.0.54%$0.8111.41%
HSTMHealthStream, Inc.0.54%$0.1217.69%
LLYEli Lilly and Company0.54%$5.7928.28%
TECHBio-Techne Corporation0.54%$0.3264.31%
TRUTransUnion0.54%$0.4521.24%
VSTVistra Corp.0.54%$0.8926.39%
0R2Z.LMastercard Incorporated0.52%$2.9618.79%
DHRDanaher Corporation0.52%$1.1924.18%
MKSIMKS Inc.0.52%$0.8721.15%
0JT5.LLam Research Corporation0.51%$0.9320.32%
0JZ0.LMartin Marietta Materials, Inc.0.51%$3.2216.93%
EVTCEVERTEC, Inc.0.51%$0.156.55%
GPIGroup 1 Automotive, Inc.0.51%$2.016.83%
MUSAMurphy USA Inc.0.51%$2.058.36%
PCGPacific Gas & Electric Co.0.51%$0.086.94%
CHEChemed Corporation0.50%$2.1111.01%
FBIOFortress Biotech, Inc.0.50%$0.0216.65%
HWKNHawkins, Inc.0.50%$0.7318.33%
NMRKNewmark Group, Inc.0.50%$0.0820.64%
PRLHPearl Holdings Acquisition Corp0.50%$0.0654.69%
EXPEagle Materials Inc.0.48%$1.027.46%
FCAXFortress Capital Acquisition Corp.0.48%$0.056.11%
FSSFederal Signal Corporation0.48%$0.5413.95%
AAONAAON, Inc.0.47%$0.3730.87%
CRCrane Company0.47%$0.8814.07%
HGTYHagerty, Inc.0.47%$0.0612.93%
IDCCInterDigital, Inc.0.47%$1.5510.87%
PCG-PIPacific Gas and Electric Company PFD 1ST 4.36%0.47%$0.086.94%
SEBSeaboard Corporation0.47%$20.865.03%
AMEHApollo Medical Holdings, Inc.0.46%$0.1893.62%
IDTIDT Corporation0.46%$0.237.15%
KAIKadant Inc.0.46%$1.3215.23%
PRGSProgress Software Corporation0.46%$0.1917.10%
UIUbiquiti Inc.0.46%$2.6019.86%
WWEWorld Wrestling Entertainment, Inc.0.46%$0.4621.62%
APHAmphenol Corporation0.45%$0.6220.92%
DISThe Walt Disney Company0.45%$0.507.30%
ENTGEntegris, Inc.0.45%$0.4021.08%
PCG-PCPacific Gas and Electric Company PFD 1ST 5%0.45%$0.086.94%
WMSAdvanced Drainage Systems, Inc.0.45%$0.6811.54%
REVGREV Group, Inc.0.44%$0.2714.08%
RYANRyan Specialty Holdings, Inc.0.44%$0.2287.54%
TRSTriMas Corporation0.44%$0.1614.97%
WABWestinghouse Air Brake Technologies Corporation0.44%$0.9613.90%
WINGWingstop Inc.0.44%$1.1418.31%
TWTradeweb Markets Inc.0.43%$0.4615.57%
IBKRInteractive Brokers Group, Inc.0.42%$0.2813.63%
MTRNMaterion Corporation0.42%$0.5558.77%