DDM Analysis: 155660.KS

Valuation Snapshot

Stable Growth	$20,711.81 - $57,834.22	$32,168.28
Multi-Stage	$23,365.40 - $25,655.06	$24,488.58
Blended Fair Value	$28,328.43
Current Price	$3,745.00
Upside	656.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.71%	12.78%	61.05	61.05	50.88	50.88	50.88	50.88	50.88	50.88	50.88	30.53
YoY Growth	-	-	0.00%	20.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	66.67%	66.47%
Dividend Yield	-	-	1.68%	1.45%	0.97%	0.77%	0.90%	1.72%	1.08%	0.91%	0.31%	0.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	13,695.76
(-) Cash Dividends Paid (M)	1,602.83
(=) Cash Retained (M)	12,092.94

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,739.15	1,711.97	1,027.18
Cash Retained (M)	12,092.94	12,092.94	12,092.94
(-) Cash Required (M)	-2,739.15	-1,711.97	-1,027.18
(=) Excess Retained (M)	9,353.78	10,380.97	11,065.75
(/) Shares Outstanding (M)	15.72	15.72	15.72
(=) Excess Retained per Share	594.87	660.20	703.75
LTM Dividend per Share	101.94	101.94	101.94
(+) Excess Retained per Share	594.87	660.20	703.75
(=) Adjusted Dividend	696.81	762.13	805.69
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	2.87%	3.87%	4.87%
Fair Value	$20,711.81	$32,168.28	$57,834.22
Upside / Downside	453.05%	758.97%	1,444.30%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	13,695.76	14,226.32	14,777.43	15,349.89	15,944.53	16,562.20	17,059.07
Payout Ratio	11.70%	27.36%	43.02%	58.68%	74.34%	90.00%	92.50%
Projected Dividends (M)	1,602.83	3,892.67	6,357.52	9,007.50	11,853.26	14,905.98	15,779.64

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	2.87%	3.87%	4.87%
Year 1 PV (M)	3,625.52	3,660.77	3,696.01
Year 2 PV (M)	5,514.85	5,622.59	5,731.37
Year 3 PV (M)	7,277.36	7,491.65	7,710.10
Year 4 PV (M)	8,919.28	9,271.18	9,633.38
Year 5 PV (M)	10,446.62	10,964.32	11,502.36
PV of Terminal Value (M)	331,613.60	348,047.49	365,126.55
Equity Value (M)	367,397.23	385,057.99	403,399.77
Shares Outstanding (M)	15.72	15.72	15.72
Fair Value	$23,365.40	$24,488.58	$25,655.06
Upside / Downside	523.91%	553.90%	585.05%

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

DSR Corp (155660.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener