DDM Analysis: 214150.KQ

Valuation Snapshot

Stable Growth	$42,365.75 - $139,142.45	$68,853.84
Multi-Stage	$27,238.66 - $29,784.99	$28,488.61
Blended Fair Value	$48,671.23
Current Price	$62,700.00
Upside	-22.37%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019
DPS	71.31%	0.00%	197.44	115.25	65.89	59.89	45.67	13.38	0.00	0.00	0.00	0.00
YoY Growth	-	-	71.32%	74.92%	10.01%	31.13%	241.25%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.35%	0.30%	0.30%	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)	101,491.94
(-) Cash Dividends Paid (M)	16,833.84
(=) Cash Retained (M)	84,658.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	20,298.39	12,686.49	7,611.90
Cash Retained (M)	84,658.10	84,658.10	84,658.10
(-) Cash Required (M)	-20,298.39	-12,686.49	-7,611.90
(=) Excess Retained (M)	64,359.71	71,971.61	77,046.20
(/) Shares Outstanding (M)	64.83	64.83	64.83
(=) Excess Retained per Share	992.75	1,110.17	1,188.44
LTM Dividend per Share	259.66	259.66	259.66
(+) Excess Retained per Share	992.75	1,110.17	1,188.44
(=) Adjusted Dividend	1,252.42	1,369.83	1,448.11
WACC / Discount Rate	8.62%	8.62%	8.62%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$42,365.75	$68,853.84	$139,142.45
Upside / Downside	-32.43%	9.81%	121.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	101,491.94	108,088.92	115,114.70	122,597.15	130,565.97	139,052.75	143,224.34
Payout Ratio	16.59%	31.27%	45.95%	60.63%	75.32%	90.00%	92.50%
Projected Dividends (M)	16,833.84	33,798.44	52,897.31	74,336.24	98,338.73	125,147.48	132,482.51

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.62%	8.62%	8.62%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	30,824.39	31,116.57	31,408.74
Year 2 PV (M)	43,997.64	44,835.67	45,681.61
Year 3 PV (M)	56,388.98	58,007.70	59,657.11
Year 4 PV (M)	68,032.45	70,648.79	73,339.87
Year 5 PV (M)	78,960.80	82,774.63	86,734.43
PV of Terminal Value (M)	1,487,664.48	1,559,519.23	1,634,124.04
Equity Value (M)	1,765,868.74	1,846,902.59	1,930,945.80
Shares Outstanding (M)	64.83	64.83	64.83
Fair Value	$27,238.66	$28,488.61	$29,784.99
Upside / Downside	-56.56%	-54.56%	-52.50%

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

CLASSYS Inc. (214150.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener