DDM Analysis: 267290.KS

Valuation Snapshot

Stable Growth	$61,587.90 - $105,702.71	$80,650.64
Multi-Stage	$115,767.31 - $127,400.43	$121,470.88
Blended Fair Value	$101,060.76
Current Price	$20,350.00
Upside	396.61%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017
DPS	4.54%	0.00%	875.13	875.13	875.13	875.13	874.88	701.01	600.40	0.38	0.00	0.00
YoY Growth	-	-	0.00%	0.00%	0.00%	0.03%	24.80%	16.76%	159,174.13%	0.00%	0.00%	0.00%
Dividend Yield	-	-	5.02%	4.49%	3.96%	3.86%	4.45%	4.58%	2.19%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	29,016.85
(-) Cash Dividends Paid (M)	5,154.12
(=) Cash Retained (M)	23,862.73

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,803.37	3,627.11	2,176.26
Cash Retained (M)	23,862.73	23,862.73	23,862.73
(-) Cash Required (M)	-5,803.37	-3,627.11	-2,176.26
(=) Excess Retained (M)	18,059.36	20,235.62	21,686.46
(/) Shares Outstanding (M)	5.89	5.89	5.89
(=) Excess Retained per Share	3,065.45	3,434.86	3,681.13
LTM Dividend per Share	874.88	874.88	874.88
(+) Excess Retained per Share	3,065.45	3,434.86	3,681.13
(=) Adjusted Dividend	3,940.33	4,309.74	4,556.01
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-0.07%	0.93%	1.93%
Fair Value	$61,587.90	$80,650.64	$105,702.71
Upside / Downside	202.64%	296.32%	419.42%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	29,016.85	29,286.38	29,558.41	29,832.96	30,110.07	30,389.75	31,301.45
Payout Ratio	17.76%	32.21%	46.66%	61.11%	75.55%	90.00%	92.50%
Projected Dividends (M)	5,154.12	9,433.15	13,791.22	18,229.44	22,748.91	27,350.78	28,953.84

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.32%	6.32%	6.32%
Growth Rate	-0.07%	0.93%	1.93%
Year 1 PV (M)	8,784.32	8,872.23	8,960.13
Year 2 PV (M)	11,959.30	12,199.85	12,442.80
Year 3 PV (M)	14,720.68	15,167.05	15,622.36
Year 4 PV (M)	17,106.73	17,801.83	18,517.90
Year 5 PV (M)	19,152.59	20,130.27	21,147.48
PV of Terminal Value (M)	610,290.54	641,444.10	673,857.10
Equity Value (M)	682,014.16	715,615.33	750,547.78
Shares Outstanding (M)	5.89	5.89	5.89
Fair Value	$115,767.31	$121,470.88	$127,400.43
Upside / Downside	468.88%	496.91%	526.05%

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

Analysis Mode

Ticker

Industry

Sector

Kyungdong City Gas Co., Ltd (267290.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener