DDM Analysis: 000590.KS

Valuation Snapshot

Stable Growth	$235,409.58 - $355,196.07	$291,930.01
Multi-Stage	$376,511.80 - $414,330.15	$395,052.96
Blended Fair Value	$343,491.48
Current Price	$83,200.00
Upside	312.85%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.61%	0.00%	729.73	1,178.33	1,194.60	555.54	555.54	555.54	555.54	1,495.23	0.00	0.00
YoY Growth	-	-	-38.07%	-1.36%	115.04%	0.00%	0.00%	0.00%	-62.85%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.02%	1.79%	2.05%	0.77%	0.86%	1.39%	0.90%	1.97%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	28,128.46
(-) Cash Dividends Paid (M)	705.09
(=) Cash Retained (M)	27,423.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,625.69	3,516.06	2,109.63
Cash Retained (M)	27,423.37	27,423.37	27,423.37
(-) Cash Required (M)	-5,625.69	-3,516.06	-2,109.63
(=) Excess Retained (M)	21,797.68	23,907.32	25,313.74
(/) Shares Outstanding (M)	1.03	1.03	1.03
(=) Excess Retained per Share	21,109.07	23,152.06	24,514.05
LTM Dividend per Share	682.82	682.82	682.82
(+) Excess Retained per Share	21,109.07	23,152.06	24,514.05
(=) Adjusted Dividend	21,791.89	23,834.88	25,196.87
WACC / Discount Rate	8.18%	8.18%	8.18%
Growth Rate	-0.99%	0.01%	1.01%
Fair Value	$235,409.58	$291,930.01	$355,196.07
Upside / Downside	182.94%	250.88%	326.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	28,128.46	28,132.24	28,136.02	28,139.80	28,143.58	28,147.35	28,991.78
Payout Ratio	2.51%	20.01%	37.50%	55.00%	72.50%	90.00%	92.50%
Projected Dividends (M)	705.09	5,627.95	10,552.13	15,477.64	20,404.47	25,332.62	26,817.39

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.18%	8.18%	8.18%
Growth Rate	-0.99%	0.01%	1.01%
Year 1 PV (M)	5,150.42	5,202.44	5,254.46
Year 2 PV (M)	8,837.41	9,016.82	9,198.04
Year 3 PV (M)	11,862.65	12,225.72	12,596.12
Year 4 PV (M)	14,311.82	14,898.81	15,503.68
Year 5 PV (M)	16,260.80	17,098.70	17,970.78
PV of Terminal Value (M)	332,371.08	349,497.69	367,323.14
Equity Value (M)	388,794.18	407,940.18	427,846.22
Shares Outstanding (M)	1.03	1.03	1.03
Fair Value	$376,511.80	$395,052.96	$414,330.15
Upside / Downside	352.54%	374.82%	397.99%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

CS Holdings Co., Ltd. (000590.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener