DDM Analysis: 298690.KS

Valuation Snapshot

Stable Growth	$23,527.74 - $89,390.99	$68,395.56
Multi-Stage	$10,896.66 - $11,932.27	$11,404.94
Blended Fair Value	$39,900.25
Current Price	$2,145.00
Upside	1,760.15%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.09%	0.00%	72.06	106.03	81.47	54.80	15.44	44.57	40.32	41.18	42.89	42.89
YoY Growth	-	-	-32.03%	30.14%	48.66%	254.93%	-65.36%	10.55%	-2.08%	-3.99%	0.00%	0.00%
Dividend Yield	-	-	3.52%	3.69%	2.04%	0.93%	0.21%	0.80%	0.49%	0.42%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	52,402.00
(-) Cash Dividends Paid (M)	5,741.53
(=) Cash Retained (M)	46,660.47

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,480.40	6,550.25	3,930.15
Cash Retained (M)	46,660.47	46,660.47	46,660.47
(-) Cash Required (M)	-10,480.40	-6,550.25	-3,930.15
(=) Excess Retained (M)	36,180.07	40,110.22	42,730.32
(/) Shares Outstanding (M)	116.58	116.58	116.58
(=) Excess Retained per Share	310.34	344.05	366.52
LTM Dividend per Share	49.25	49.25	49.25
(+) Excess Retained per Share	310.34	344.05	366.52
(=) Adjusted Dividend	359.59	393.30	415.77
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$23,527.74	$68,395.56	$89,390.99
Upside / Downside	996.86%	3,088.60%	4,067.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	52,402.00	55,808.13	59,435.66	63,298.98	67,413.41	71,795.28	73,949.14
Payout Ratio	10.96%	26.77%	42.57%	58.38%	74.19%	90.00%	92.50%
Projected Dividends (M)	5,741.53	14,937.25	25,304.15	36,955.64	50,014.91	64,615.75	68,402.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,814.45	13,945.40	14,076.34
Year 2 PV (M)	21,643.02	22,055.26	22,471.39
Year 3 PV (M)	29,232.77	30,071.93	30,927.01
Year 4 PV (M)	36,589.10	37,996.22	39,443.53
Year 5 PV (M)	43,717.34	45,828.90	48,021.28
PV of Terminal Value (M)	1,125,365.46	1,179,721.04	1,236,156.92
Equity Value (M)	1,270,362.14	1,329,618.74	1,391,096.47
Shares Outstanding (M)	116.58	116.58	116.58
Fair Value	$10,896.66	$11,404.94	$11,932.27
Upside / Downside	408.00%	431.70%	456.28%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 29 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
BTBT	Bit Digital, Inc.	0.25%	$0.01	1.17%
PVH	PVH Corp.	0.25%	$0.17	2.41%
AEL	American Equity Investment Life Holding Company	0.24%	$0.14	2.19%
CRS	Carpenter Technology Corporation	0.24%	$0.80	9.74%
L	Loews Corporation	0.24%	$0.25	3.58%
PRIM	Primoris Services Corporation	0.23%	$0.30	5.83%
TER	Teradyne, Inc.	0.23%	$0.48	17.39%
FOCS	Focus Financial Partners Inc.	0.22%	$0.12	19.23%
QCRH	QCR Holdings, Inc.	0.22%	$0.18	2.50%
RMAX	RE/MAX Holdings, Inc.	0.22%	$0.02	2.70%
VSEC	VSE Corporation	0.22%	$0.40	30.98%
0J5I.L	Hilton Worldwide Holdings Inc.	0.21%	$0.60	8.71%
PRVAX	Virginia Tax Free Bond Fund	0.21%	$0.02	89.04%
ACA	Arcosa, Inc.	0.19%	$0.20	6.66%
HWM	Howmet Aerospace Inc.	0.19%	$0.40	11.24%
USLM	United States Lime & Minerals, Inc.	0.19%	$0.23	5.04%
AEIS	Advanced Energy Industries, Inc.	0.18%	$0.40	10.65%
BELFA	Bel Fuse Inc.	0.18%	$0.28	5.31%
TILE	Interface, Inc.	0.18%	$0.05	2.63%
0K05.L	Medifast, Inc.	0.17%	$0.02	78.63%
AYI	Acuity Brands, Inc.	0.17%	$0.65	5.19%
BDC	Belden Inc.	0.17%	$0.20	3.53%
FIX	Comfort Systems USA, Inc.	0.17%	$1.70	7.18%
KNSL	Kinsale Capital Group, Inc.	0.17%	$0.66	3.24%
STCN	Steel Connect, Inc.	0.17%	$0.02	1.98%
VVI	Viad Corp	0.17%	$0.07	0.54%
ALNT	Allient Inc.	0.16%	$0.09	7.91%
CLSK	CleanSpark, Inc.	0.16%	$0.02	1.41%
EME	EMCOR Group, Inc.	0.16%	$1.01	4.01%
ESE	ESCO Technologies Inc.	0.16%	$0.32	2.76%
CW	Curtiss-Wright Corporation	0.15%	$0.87	7.08%
MU	Micron Technology, Inc.	0.15%	$0.46	6.11%
SPCMU	Sound Point Acquisition Corp I, Ltd	0.15%	$0.02	1.33%
ENSG	The Ensign Group, Inc.	0.14%	$0.24	4.34%
JBL	Jabil Inc.	0.14%	$0.33	5.48%
PFIE	Profire Energy, Inc.	0.14%	$0.00	1.99%
0R0A.L	Hecla Mining Company	0.13%	$0.02	5.24%
GNW	Genworth Financial, Inc.	0.13%	$0.01	2.27%
ONIT	Onity Group Inc.	0.13%	$0.06	1.46%
0A7O.L	MicroStrategy Incorporated	0.12%	$0.19	0.73%
0KGS.L	Pegasystems Inc.	0.12%	$0.07	4.63%
PRTAX	T. Rowe Price Tax-Free Income Fd	0.12%	$0.01	89.04%
WDC	Western Digital Corporation	0.12%	$0.22	3.25%
GEV	GE Vernova Inc.	0.11%	$0.75	12.15%
MPLF.L	Marble Point Loan Financing Limited	0.11%	$0.07	92.98%
EPAC	Enerpac Tool Group Corp.	0.10%	$0.04	2.34%
GRBK	Green Brick Partners, Inc.	0.10%	$0.07	0.85%
IR	Ingersoll Rand Inc.	0.10%	$0.08	5.89%
RAL	Ralliant Corp.	0.10%	$0.05	2.75%
TXT	Textron Inc.	0.10%	$0.08	1.79%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Air Busan Co., Ltd. (298690.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener