DDM Analysis: 012320.KS

Valuation Snapshot

Stable Growth	$126,826.52 - $212,445.05	$164,435.54
Multi-Stage	$246,322.91 - $271,283.95	$258,559.67
Blended Fair Value	$211,497.60
Current Price	$57,500.00
Upside	267.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	7.69%	-9.28%	755.91	755.91	755.91	505.63	518.44	521.86	521.86	2,013.93	2,180.82	2,191.23
YoY Growth	-	-	0.00%	0.00%	49.50%	-2.47%	-0.66%	0.00%	-74.09%	-7.65%	-0.48%	9.40%
Dividend Yield	-	-	1.26%	0.89%	0.71%	1.41%	1.28%	2.21%	1.31%	4.74%	2.46%	2.79%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	23,441.16
(-) Cash Dividends Paid (M)	1,657.34
(=) Cash Retained (M)	21,783.82

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,688.23	2,930.15	1,758.09
Cash Retained (M)	21,783.82	21,783.82	21,783.82
(-) Cash Required (M)	-4,688.23	-2,930.15	-1,758.09
(=) Excess Retained (M)	17,095.59	18,853.68	20,025.74
(/) Shares Outstanding (M)	2.18	2.18	2.18
(=) Excess Retained per Share	7,849.56	8,656.80	9,194.95
LTM Dividend per Share	760.98	760.98	760.98
(+) Excess Retained per Share	7,849.56	8,656.80	9,194.95
(=) Adjusted Dividend	8,610.54	9,417.78	9,955.93
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.43%	0.57%	1.57%
Fair Value	$126,826.52	$164,435.54	$212,445.05
Upside / Downside	120.57%	185.97%	269.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	23,441.16	23,573.68	23,706.95	23,840.98	23,975.76	24,111.30	24,834.64
Payout Ratio	7.07%	23.66%	40.24%	56.83%	73.41%	90.00%	92.50%
Projected Dividends (M)	1,657.34	5,576.63	9,540.18	13,548.37	17,601.57	21,700.17	22,972.04

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.33%	6.33%	6.33%
Growth Rate	-0.43%	0.57%	1.57%
Year 1 PV (M)	5,192.74	5,244.89	5,297.04
Year 2 PV (M)	8,271.90	8,438.89	8,607.56
Year 3 PV (M)	10,938.55	11,271.46	11,611.06
Year 4 PV (M)	13,232.70	13,772.38	14,328.41
Year 5 PV (M)	15,190.93	15,969.28	16,779.20
PV of Terminal Value (M)	483,641.01	508,421.42	534,207.33
Equity Value (M)	536,467.83	563,118.33	590,830.60
Shares Outstanding (M)	2.18	2.18	2.18
Fair Value	$246,322.91	$258,559.67	$271,283.95
Upside / Downside	328.39%	349.67%	371.80%

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

Kyungdong Invest Co., Ltd (012320.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener