DDM Analysis: 097520.KS

Valuation Snapshot

Stable Growth	$299,192.38 - $829,280.44	$777,157.22
Multi-Stage	$114,635.46 - $125,531.50	$119,983.19
Blended Fair Value	$448,570.20
Current Price	$29,350.00
Upside	1,428.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	15.70%	33.46%	635.10	531.26	535.64	529.72	529.72	306.33	172.43	0.00	173.67	106.25
YoY Growth	-	-	19.55%	-0.82%	1.12%	0.00%	72.92%	77.65%	0.00%	-100.00%	63.46%	200.00%
Dividend Yield	-	-	2.72%	2.06%	1.71%	1.21%	0.95%	1.17%	0.86%	0.00%	1.15%	0.67%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	69,403.11
(-) Cash Dividends Paid (M)	13,494.19
(=) Cash Retained (M)	55,908.93

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	13,880.62	8,675.39	5,205.23
Cash Retained (M)	55,908.93	55,908.93	55,908.93
(-) Cash Required (M)	-13,880.62	-8,675.39	-5,205.23
(=) Excess Retained (M)	42,028.30	47,233.54	50,703.69
(/) Shares Outstanding (M)	16.64	16.64	16.64
(=) Excess Retained per Share	2,525.13	2,837.87	3,046.36
LTM Dividend per Share	810.75	810.75	810.75
(+) Excess Retained per Share	2,525.13	2,837.87	3,046.36
(=) Adjusted Dividend	3,335.89	3,648.63	3,857.12
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$299,192.38	$777,157.22	$829,280.44
Upside / Downside	919.39%	2,547.90%	2,725.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	69,403.11	73,914.31	78,718.74	83,835.46	89,284.77	95,088.28	97,940.93
Payout Ratio	19.44%	33.55%	47.67%	61.78%	75.89%	90.00%	92.50%
Projected Dividends (M)	13,494.19	24,801.62	37,522.01	51,791.27	67,757.00	85,579.45	90,595.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.68%	6.68%	6.68%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	23,031.12	23,249.42	23,467.73
Year 2 PV (M)	32,356.09	32,972.38	33,594.49
Year 3 PV (M)	41,472.62	42,663.15	43,876.24
Year 4 PV (M)	50,384.16	52,321.79	54,314.78
Year 5 PV (M)	59,094.12	61,948.39	64,911.90
PV of Terminal Value (M)	1,701,654.49	1,783,845.03	1,869,181.21
Equity Value (M)	1,907,992.59	1,997,000.17	2,089,346.35
Shares Outstanding (M)	16.64	16.64	16.64
Fair Value	$114,635.46	$119,983.19	$125,531.50
Upside / Downside	290.58%	308.80%	327.71%

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

Analysis Mode

Ticker

Industry

Sector

MCNEX Co., Ltd (097520.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener