DDM Analysis: 131370.KQ

Valuation Snapshot

Stable Growth	$804.85 - $1,554.86	$1,104.06
Multi-Stage	$804.08 - $880.48	$841.57
Blended Fair Value	$972.81
Current Price	$2,885.00
Upside	-66.28%
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	0.01%	5.42%	10.04	20.08	40.21	30.16	20.05	10.04	0.00	0.00	0.00	0.00
YoY Growth	-	-	-50.00%	-50.05%	33.33%	50.37%	99.79%	0.00%	0.00%	0.00%	0.00%	-100.00%
Dividend Yield	-	-	0.35%	0.51%	0.93%	0.48%	0.25%	0.17%	0.00%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,588.35
(-) Cash Dividends Paid (M)	520.88
(=) Cash Retained (M)	2,067.47

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	517.67	323.54	194.13
Cash Retained (M)	2,067.47	2,067.47	2,067.47
(-) Cash Required (M)	-517.67	-323.54	-194.13
(=) Excess Retained (M)	1,549.80	1,743.93	1,873.35
(/) Shares Outstanding (M)	51.87	51.87	51.87
(=) Excess Retained per Share	29.88	33.62	36.12
LTM Dividend per Share	10.04	10.04	10.04
(+) Excess Retained per Share	29.88	33.62	36.12
(=) Adjusted Dividend	39.92	43.66	46.16
WACC / Discount Rate	8.55%	8.55%	8.55%
Growth Rate	3.42%	4.42%	5.42%
Fair Value	$804.85	$1,104.06	$1,554.86
Upside / Downside	-72.10%	-61.73%	-46.11%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,588.35	2,702.70	2,822.10	2,946.77	3,076.96	3,212.89	3,309.28
Payout Ratio	20.12%	34.10%	48.07%	62.05%	76.02%	90.00%	92.50%
Projected Dividends (M)	520.88	921.60	1,356.71	1,828.46	2,339.25	2,891.60	3,061.08

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.55%	8.55%	8.55%
Growth Rate	3.42%	4.42%	5.42%
Year 1 PV (M)	840.90	849.03	857.16
Year 2 PV (M)	1,129.51	1,151.46	1,173.62
Year 3 PV (M)	1,388.97	1,429.65	1,471.12
Year 4 PV (M)	1,621.38	1,685.01	1,750.49
Year 5 PV (M)	1,828.73	1,918.87	2,012.53
PV of Terminal Value (M)	34,899.21	36,619.45	38,406.87
Equity Value (M)	41,708.71	43,653.48	45,671.80
Shares Outstanding (M)	51.87	51.87	51.87
Fair Value	$804.08	$841.57	$880.48
Upside / Downside	-72.13%	-70.83%	-69.48%

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

RSUPPORT Co., Ltd. (131370.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener