DDM Analysis: 019180.KS

Valuation Snapshot

Stable Growth	$473,490.24 - $557,851.73	$522,788.77
Multi-Stage	$350,764.94 - $385,059.21	$367,591.46
Blended Fair Value	$445,190.11
Current Price	$5,820.00
Upside	7,549.31%
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%	6.69%	60.02	50.01	50.01	30.01	60.02	50.01	50.01	55.01	47.10	7.18
YoY Growth	-	-	20.00%	0.00%	66.67%	-50.00%	20.00%	0.00%	-9.09%	16.80%	555.58%	-77.12%
Dividend Yield	-	-	2.01%	1.39%	1.45%	0.68%	1.89%	2.11%	2.10%	2.46%	2.14%	0.34%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	50,477.34
(-) Cash Dividends Paid (M)	1,080.00
(=) Cash Retained (M)	49,397.34

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,095.47	6,309.67	3,785.80
Cash Retained (M)	49,397.34	49,397.34	49,397.34
(-) Cash Required (M)	-10,095.47	-6,309.67	-3,785.80
(=) Excess Retained (M)	39,301.87	43,087.67	45,611.54
(/) Shares Outstanding (M)	18.00	18.00	18.00
(=) Excess Retained per Share	2,184.01	2,394.39	2,534.64
LTM Dividend per Share	60.02	60.02	60.02
(+) Excess Retained per Share	2,184.01	2,394.39	2,534.64
(=) Adjusted Dividend	2,244.03	2,454.41	2,594.66
WACC / Discount Rate	0.45%	0.45%	0.45%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$473,490.24	$522,788.77	$557,851.73
Upside / Downside	8,035.57%	8,882.62%	9,485.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	50,477.34	53,758.37	57,252.66	60,974.09	64,937.40	69,158.33	71,233.08
Payout Ratio	2.14%	19.71%	37.28%	54.86%	72.43%	90.00%	92.50%
Projected Dividends (M)	1,080.00	10,596.67	21,345.94	33,447.84	47,032.81	62,242.50	65,890.60

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.45%	0.45%	0.45%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	10,450.25	10,549.31	10,648.36
Year 2 PV (M)	20,760.14	21,155.57	21,554.72
Year 3 PV (M)	32,080.47	33,001.39	33,939.76
Year 4 PV (M)	44,486.80	46,197.64	47,957.35
Year 5 PV (M)	58,059.71	60,864.01	63,775.65
PV of Terminal Value (M)	6,146,265.32	6,443,132.23	6,751,360.94
Equity Value (M)	6,312,102.70	6,614,900.15	6,929,236.78
Shares Outstanding (M)	18.00	18.00	18.00
Fair Value	$350,764.94	$367,591.46	$385,059.21
Upside / Downside	5,926.89%	6,216.00%	6,516.14%

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

THN Corporation (019180.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener