DDM Analysis: 101490.KQ

Valuation Snapshot

Stable Growth	$33,559.40 - $72,554.88	$47,967.32
Multi-Stage	$24,030.64 - $26,265.33	$25,127.70
Blended Fair Value	$36,547.51
Current Price	$40,200.00
Upside	-9.09%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	26.98%	0.00%	149.13	147.72	98.48	78.78	45.18	45.18	46.65	0.00	0.00	0.00
YoY Growth	-	-	0.96%	50.00%	25.00%	74.37%	0.00%	-3.15%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.48%	0.32%	0.24%	0.26%	0.14%	0.29%	0.83%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	36,965.96
(-) Cash Dividends Paid (M)	3,124.44
(=) Cash Retained (M)	33,841.52

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,393.19	4,620.75	2,772.45
Cash Retained (M)	33,841.52	33,841.52	33,841.52
(-) Cash Required (M)	-7,393.19	-4,620.75	-2,772.45
(=) Excess Retained (M)	26,448.33	29,220.77	31,069.07
(/) Shares Outstanding (M)	21.15	21.15	21.15
(=) Excess Retained per Share	1,250.37	1,381.44	1,468.82
LTM Dividend per Share	147.71	147.71	147.71
(+) Excess Retained per Share	1,250.37	1,381.44	1,468.82
(=) Adjusted Dividend	1,398.08	1,529.15	1,616.53
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$33,559.40	$47,967.32	$72,554.88
Upside / Downside	-16.52%	19.32%	80.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	36,965.96	39,368.75	41,927.72	44,653.02	47,555.47	50,646.57	52,165.97
Payout Ratio	8.45%	24.76%	41.07%	57.38%	73.69%	90.00%	92.50%
Projected Dividends (M)	3,124.44	9,748.40	17,220.27	25,622.30	35,043.83	45,581.91	48,253.52

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	9.90%	9.90%	9.90%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	8,787.35	8,870.64	8,953.93
Year 2 PV (M)	13,992.30	14,258.81	14,527.84
Year 3 PV (M)	18,766.86	19,305.59	19,854.53
Year 4 PV (M)	23,137.14	24,026.93	24,942.14
Year 5 PV (M)	27,127.83	28,438.12	29,798.55
PV of Terminal Value (M)	416,495.84	436,612.74	457,499.57
Equity Value (M)	508,307.31	531,512.82	555,576.55
Shares Outstanding (M)	21.15	21.15	21.15
Fair Value	$24,030.64	$25,127.70	$26,265.33
Upside / Downside	-40.22%	-37.49%	-34.66%

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

S&S Tech Corporation (101490.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener