DDM Analysis: 145270.KS

Valuation Snapshot

Stable Growth	$872.19 - $1,337.54	$1,089.32
Multi-Stage	$2,081.11 - $2,297.25	$2,187.02
Blended Fair Value	$1,638.17
Current Price	$955.00
Upside	71.54%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	38.69%	3.38%	97.35	110.67	39.42	79.35	24.19	18.97	18.60	17.44	17.77	37.23
YoY Growth	-	-	-12.04%	180.78%	-50.32%	227.99%	27.50%	2.00%	6.67%	-1.87%	-52.26%	-46.67%
Dividend Yield	-	-	10.14%	10.65%	4.35%	4.82%	1.66%	2.59%	2.15%	2.02%	1.41%	1.94%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,518.86
(-) Cash Dividends Paid (M)	0.00
(=) Cash Retained (M)	4,518.86

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	903.77	564.86	338.91
Cash Retained (M)	4,518.86	4,518.86	4,518.86
(-) Cash Required (M)	-903.77	-564.86	-338.91
(=) Excess Retained (M)	3,615.09	3,954.00	4,179.94
(/) Shares Outstanding (M)	46.60	46.60	46.60
(=) Excess Retained per Share	77.58	84.85	89.70
LTM Dividend per Share	0.00	0.00	0.00
(+) Excess Retained per Share	77.58	84.85	89.70
(=) Adjusted Dividend	77.58	84.85	89.70
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-2.48%	-1.48%	-0.48%
Fair Value	$872.19	$1,089.32	$1,337.54
Upside / Downside	-8.67%	14.06%	40.06%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,518.86	4,452.02	4,386.16	4,321.28	4,257.36	4,194.39	4,320.22
Payout Ratio	0.00%	18.00%	36.00%	54.00%	72.00%	90.00%	92.50%
Projected Dividends (M)	0.00	801.36	1,579.02	2,333.49	3,065.30	3,774.95	3,996.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.20%	6.20%	6.20%
Growth Rate	-2.48%	-1.48%	-0.48%
Year 1 PV (M)	746.95	754.61	762.27
Year 2 PV (M)	1,371.88	1,400.16	1,428.73
Year 3 PV (M)	1,889.73	1,948.46	2,008.39
Year 4 PV (M)	2,313.82	2,410.20	2,509.55
Year 5 PV (M)	2,656.03	2,795.02	2,939.78
PV of Terminal Value (M)	87,996.42	92,601.57	97,397.54
Equity Value (M)	96,974.82	101,910.02	107,046.27
Shares Outstanding (M)	46.60	46.60	46.60
Fair Value	$2,081.11	$2,187.02	$2,297.25
Upside / Downside	117.92%	129.01%	140.55%

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

K-TOP Reits Co.,Ltd. (145270.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener