DDM Analysis: 111770.KS

Valuation Snapshot

Stable Growth	$877,055.20 - $1,724,521.83	$1,616,129.50
Multi-Stage	$263,698.51 - $288,876.91	$276,055.40
Blended Fair Value	$946,092.45
Current Price	$63,200.00
Upside	1,396.98%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	30.01%	20.46%	1,333.45	1,569.49	1,025.81	512.91	410.33	359.03	307.74	257.02	207.24	207.24
YoY Growth	-	-	-15.04%	53.00%	100.00%	25.00%	14.29%	16.67%	19.74%	24.02%	0.00%	0.00%
Dividend Yield	-	-	2.72%	3.77%	2.25%	1.08%	1.03%	1.61%	0.93%	0.92%	0.62%	0.43%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	370,807.96
(-) Cash Dividends Paid (M)	59,845.08
(=) Cash Retained (M)	310,962.89

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	74,161.59	46,351.00	27,810.60
Cash Retained (M)	310,962.89	310,962.89	310,962.89
(-) Cash Required (M)	-74,161.59	-46,351.00	-27,810.60
(=) Excess Retained (M)	236,801.29	264,611.89	283,152.29
(/) Shares Outstanding (M)	42.76	42.76	42.76
(=) Excess Retained per Share	5,537.62	6,187.98	6,621.55
LTM Dividend per Share	1,399.48	1,399.48	1,399.48
(+) Excess Retained per Share	5,537.62	6,187.98	6,621.55
(=) Adjusted Dividend	6,937.11	7,587.46	8,021.03
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$877,055.20	$1,616,129.50	$1,724,521.83
Upside / Downside	1,287.75%	2,457.17%	2,628.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	370,807.96	394,910.48	420,579.66	447,917.34	477,031.97	508,039.04	523,280.21
Payout Ratio	16.14%	30.91%	45.68%	60.46%	75.23%	90.00%	92.50%
Projected Dividends (M)	59,845.08	122,071.89	192,135.35	270,791.30	358,860.75	457,235.14	484,034.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	113,722.00	114,799.94	115,877.87
Year 2 PV (M)	166,749.65	169,925.76	173,131.84
Year 3 PV (M)	218,938.03	225,222.95	231,627.02
Year 4 PV (M)	270,297.04	280,691.91	291,383.74
Year 5 PV (M)	320,836.50	336,333.02	352,422.63
PV of Terminal Value (M)	10,185,798.47	10,677,776.34	11,188,583.37
Equity Value (M)	11,276,341.69	11,804,749.92	12,353,026.47
Shares Outstanding (M)	42.76	42.76	42.76
Fair Value	$263,698.51	$276,055.40	$288,876.91
Upside / Downside	317.24%	336.80%	357.08%

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

Youngone Corporation (111770.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener