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

DoubleUGames Co., Ltd. (192080.KS)

Company Dividend Discount ModelIndustry: Electronic Gaming & MultimediaSector: Technology

Valuation Snapshot

Stable Growth$505,601.46 - $1,605,575.18$1,504,659.08
Multi-Stage$210,774.84 - $230,816.48$220,611.20
Blended Fair Value$862,635.14
Current Price$52,000.00
Upside1,558.91%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS23.51%0.00%856.03503.80600.12300.06298.05297.81286.29519.670.000.00
YoY Growth--69.91%-16.05%100.00%0.68%0.08%4.02%-44.91%0.00%0.00%0.00%
Dividend Yield--1.72%1.21%1.63%0.70%0.52%0.82%0.55%0.88%0.00%0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)159,857.16
(-) Cash Dividends Paid (M)23,865.64
(=) Cash Retained (M)135,991.52
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)31,971.4319,982.1511,989.29
Cash Retained (M)135,991.52135,991.52135,991.52
(-) Cash Required (M)-31,971.43-19,982.15-11,989.29
(=) Excess Retained (M)104,020.09116,009.37124,002.23
(/) Shares Outstanding (M)19.8019.8019.80
(=) Excess Retained per Share5,253.345,858.846,262.50
LTM Dividend per Share1,205.291,205.291,205.29
(+) Excess Retained per Share5,253.345,858.846,262.50
(=) Adjusted Dividend6,458.637,064.137,467.79
WACC / Discount Rate6.85%6.85%6.85%
Growth Rate5.50%6.50%7.50%
Fair Value$505,601.46$1,504,659.08$1,605,575.18
Upside / Downside872.31%2,793.58%2,987.64%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)159,857.16170,247.88181,313.99193,099.40205,650.86219,018.16225,588.71
Payout Ratio14.93%29.94%44.96%59.97%74.99%90.00%92.50%
Projected Dividends (M)23,865.6450,978.1481,514.44115,805.07154,209.09197,116.35208,669.55

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.85%6.85%6.85%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)47,263.0647,711.0548,159.04
Year 2 PV (M)70,066.4571,401.0272,748.18
Year 3 PV (M)92,287.0894,936.3297,635.77
Year 4 PV (M)113,936.03118,317.69122,824.53
Year 5 PV (M)135,024.18141,545.90148,317.22
PV of Terminal Value (M)3,714,923.133,894,355.314,080,654.77
Equity Value (M)4,173,499.944,368,267.284,570,339.51
Shares Outstanding (M)19.8019.8019.80
Fair Value$210,774.84$220,611.20$230,816.48
Upside / Downside305.34%324.25%343.88%

High-Yield Dividend Screener

« Prev Page 29 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
BTBTBit Digital, Inc.0.25%$0.011.17%
PVHPVH Corp.0.25%$0.172.41%
AELAmerican Equity Investment Life Holding Company0.24%$0.142.19%
CRSCarpenter Technology Corporation0.24%$0.809.74%
LLoews Corporation0.24%$0.253.58%
PRIMPrimoris Services Corporation0.23%$0.305.83%
TERTeradyne, Inc.0.23%$0.4817.39%
FOCSFocus Financial Partners Inc.0.22%$0.1219.23%
QCRHQCR Holdings, Inc.0.22%$0.182.50%
RMAXRE/MAX Holdings, Inc.0.22%$0.022.70%
VSECVSE Corporation0.22%$0.4030.98%
0J5I.LHilton Worldwide Holdings Inc.0.21%$0.608.71%
PRVAXVirginia Tax Free Bond Fund0.21%$0.0289.04%
ACAArcosa, Inc.0.19%$0.206.66%
HWMHowmet Aerospace Inc.0.19%$0.4011.24%
USLMUnited States Lime & Minerals, Inc.0.19%$0.235.04%
AEISAdvanced Energy Industries, Inc.0.18%$0.4010.65%
BELFABel Fuse Inc.0.18%$0.285.31%
TILEInterface, Inc.0.18%$0.052.63%
0K05.LMedifast, Inc.0.17%$0.0278.63%
AYIAcuity Brands, Inc.0.17%$0.655.19%
BDCBelden Inc.0.17%$0.203.53%
FIXComfort Systems USA, Inc.0.17%$1.707.18%
KNSLKinsale Capital Group, Inc.0.17%$0.663.24%
STCNSteel Connect, Inc.0.17%$0.021.98%
VVIViad Corp0.17%$0.070.54%
ALNTAllient Inc.0.16%$0.097.91%
CLSKCleanSpark, Inc.0.16%$0.021.41%
EMEEMCOR Group, Inc.0.16%$1.014.01%
ESEESCO Technologies Inc.0.16%$0.322.76%
CWCurtiss-Wright Corporation0.15%$0.877.08%
MUMicron Technology, Inc.0.15%$0.466.11%
SPCMUSound Point Acquisition Corp I, Ltd0.15%$0.021.33%
ENSGThe Ensign Group, Inc.0.14%$0.244.34%
JBLJabil Inc.0.14%$0.335.48%
PFIEProfire Energy, Inc.0.14%$0.001.99%
0R0A.LHecla Mining Company0.13%$0.025.24%
GNWGenworth Financial, Inc.0.13%$0.012.27%
ONITOnity Group Inc.0.13%$0.061.46%
0A7O.LMicroStrategy Incorporated0.12%$0.190.73%
0KGS.LPegasystems Inc.0.12%$0.074.63%
PRTAXT. Rowe Price Tax-Free Income Fd0.12%$0.0189.04%
WDCWestern Digital Corporation0.12%$0.223.25%
GEVGE Vernova Inc.0.11%$0.7512.15%
MPLF.LMarble Point Loan Financing Limited0.11%$0.0792.98%
EPACEnerpac Tool Group Corp.0.10%$0.042.34%
GRBKGreen Brick Partners, Inc.0.10%$0.070.85%
IRIngersoll Rand Inc.0.10%$0.085.89%
RALRalliant Corp.0.10%$0.052.75%
TXTTextron Inc.0.10%$0.081.79%