DDM Analysis: 053580.KQ

Valuation Snapshot

Stable Growth	$9,435.43 - $15,758.75	$12,218.04
Multi-Stage	$11,347.22 - $12,443.48	$11,885.03
Blended Fair Value	$12,051.53
Current Price	$12,940.00
Upside	-6.87%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	9.42%	0.00%	104.57	0.00	105.76	128.36	103.58	66.68	56.50	0.00	0.00	0.00
YoY Growth	-	-	0.00%	-100.00%	-17.61%	23.92%	55.35%	18.02%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.05%	0.00%	0.72%	0.50%	0.29%	0.34%	0.23%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,058.15
(-) Cash Dividends Paid (M)	1,277.05
(=) Cash Retained (M)	8,781.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,011.63	1,257.27	754.36
Cash Retained (M)	8,781.10	8,781.10	8,781.10
(-) Cash Required (M)	-2,011.63	-1,257.27	-754.36
(=) Excess Retained (M)	6,769.47	7,523.83	8,026.74
(/) Shares Outstanding (M)	12.78	12.78	12.78
(=) Excess Retained per Share	529.61	588.63	627.97
LTM Dividend per Share	99.91	99.91	99.91
(+) Excess Retained per Share	529.61	588.63	627.97
(=) Adjusted Dividend	629.52	688.53	727.88
WACC / Discount Rate	8.72%	8.72%	8.72%
Growth Rate	1.92%	2.92%	3.92%
Fair Value	$9,435.43	$12,218.04	$15,758.75
Upside / Downside	-27.08%	-5.58%	21.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,058.15	10,351.88	10,654.20	10,965.34	11,285.57	11,615.15	11,963.60
Payout Ratio	12.70%	28.16%	43.62%	59.08%	74.54%	90.00%	92.50%
Projected Dividends (M)	1,277.05	2,914.81	4,647.15	6,478.18	8,412.19	10,453.63	11,066.33

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.72%	8.72%	8.72%
Growth Rate	1.92%	2.92%	3.92%
Year 1 PV (M)	2,654.97	2,681.02	2,707.07
Year 2 PV (M)	3,855.53	3,931.56	4,008.33
Year 3 PV (M)	4,895.52	5,041.04	5,189.41
Year 4 PV (M)	5,790.34	6,020.96	6,258.40
Year 5 PV (M)	6,554.08	6,881.98	7,222.87
PV of Terminal Value (M)	121,290.18	127,358.34	133,666.97
Equity Value (M)	145,040.62	151,914.89	159,053.05
Shares Outstanding (M)	12.78	12.78	12.78
Fair Value	$11,347.22	$11,885.03	$12,443.48
Upside / Downside	-12.31%	-8.15%	-3.84%

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

WebCash Corporation (053580.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener