DDM Analysis: 095340.KQ

Valuation Snapshot

Stable Growth	$134,663.91 - $443,559.93	$415,680.61
Multi-Stage	$58,342.22 - $63,835.44	$61,038.48
Blended Fair Value	$238,359.55
Current Price	$77,800.00
Upside	206.37%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019
DPS	14.89%	0.00%	197.65	482.93	152.72	100.71	33.57	98.75	0.00	0.00	0.00	0.00
YoY Growth	-	-	-59.07%	216.22%	51.64%	200.00%	-66.01%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.38%	0.51%	0.38%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	46,183.76
(-) Cash Dividends Paid (M)	16,576.00
(=) Cash Retained (M)	29,607.77

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,236.75	5,772.97	3,463.78
Cash Retained (M)	29,607.77	29,607.77	29,607.77
(-) Cash Required (M)	-9,236.75	-5,772.97	-3,463.78
(=) Excess Retained (M)	20,371.01	23,834.79	26,143.98
(/) Shares Outstanding (M)	20.71	20.71	20.71
(=) Excess Retained per Share	983.77	1,151.05	1,262.57
LTM Dividend per Share	800.50	800.50	800.50
(+) Excess Retained per Share	983.77	1,151.05	1,262.57
(=) Adjusted Dividend	1,784.28	1,951.55	2,063.07
WACC / Discount Rate	6.90%	6.90%	6.90%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$134,663.91	$415,680.61	$443,559.93
Upside / Downside	73.09%	434.29%	470.13%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	46,183.76	49,185.71	52,382.78	55,787.66	59,413.85	63,275.76	65,174.03
Payout Ratio	35.89%	46.71%	57.53%	68.36%	79.18%	90.00%	92.50%
Projected Dividends (M)	16,576.00	22,976.18	30,138.34	38,134.52	47,042.87	56,948.18	60,285.98

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.90%	6.90%	6.90%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	21,291.76	21,493.58	21,695.40
Year 2 PV (M)	25,881.36	26,374.33	26,871.94
Year 3 PV (M)	30,347.28	31,218.45	32,106.12
Year 4 PV (M)	34,691.99	36,026.14	37,398.41
Year 5 PV (M)	38,917.87	40,797.62	42,749.31
PV of Terminal Value (M)	1,056,962.07	1,108,013.73	1,161,019.26
Equity Value (M)	1,208,092.33	1,263,923.84	1,321,840.45
Shares Outstanding (M)	20.71	20.71	20.71
Fair Value	$58,342.22	$61,038.48	$63,835.44
Upside / Downside	-25.01%	-21.54%	-17.95%

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

ISC Co., Ltd. (095340.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener