DDM Analysis: 251270.KS

Valuation Snapshot

Stable Growth	$36,139.80 - $150,597.80	$62,240.16
Multi-Stage	$110,552.12 - $122,147.74	$116,233.62
Blended Fair Value	$89,236.89
Current Price	$61,700.00
Upside	44.63%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.46%	0.00%	1.06	25.97	627.15	1,876.92	0.00	1.57	365.88	0.00	46.17	37.41
YoY Growth	-	-	-95.90%	-95.86%	-66.59%	0.00%	-100.00%	-99.57%	0.00%	-100.00%	23.41%	0.00%
Dividend Yield	-	-	0.00%	0.04%	0.95%	1.68%	0.00%	0.00%	0.30%	0.00%	0.03%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	107,560.13
(-) Cash Dividends Paid (M)	41,257.49
(=) Cash Retained (M)	66,302.64

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	21,512.03	13,445.02	8,067.01
Cash Retained (M)	66,302.64	66,302.64	66,302.64
(-) Cash Required (M)	-21,512.03	-13,445.02	-8,067.01
(=) Excess Retained (M)	44,790.61	52,857.62	58,235.63
(/) Shares Outstanding (M)	83.64	83.64	83.64
(=) Excess Retained per Share	535.55	632.00	696.30
LTM Dividend per Share	493.30	493.30	493.30
(+) Excess Retained per Share	535.55	632.00	696.30
(=) Adjusted Dividend	1,028.85	1,125.30	1,189.61
WACC / Discount Rate	0.79%	0.79%	0.79%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$36,139.80	$62,240.16	$150,597.80
Upside / Downside	-41.43%	0.88%	144.08%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	107,560.13	106,484.53	105,419.68	104,365.49	103,321.83	102,288.61	105,357.27
Payout Ratio	38.36%	48.69%	59.01%	69.34%	79.67%	90.00%	92.50%
Projected Dividends (M)	41,257.49	51,843.15	62,212.97	72,370.20	82,318.07	92,059.75	97,455.48

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.79%	0.79%	0.79%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	50,917.27	51,436.84	51,956.40
Year 2 PV (M)	60,010.66	61,241.62	62,485.07
Year 3 PV (M)	68,561.62	70,681.94	72,845.52
Year 4 PV (M)	76,593.21	79,767.64	83,039.74
Year 5 PV (M)	84,127.62	88,508.34	93,069.69
PV of Terminal Value (M)	8,905,843.76	9,369,591.70	9,852,460.29
Equity Value (M)	9,246,054.15	9,721,228.08	10,215,856.71
Shares Outstanding (M)	83.64	83.64	83.64
Fair Value	$110,552.12	$116,233.62	$122,147.74
Upside / Downside	79.18%	88.39%	97.97%

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

Netmarble Corporation (251270.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener