DDM Analysis: 298690.KS

Valuation Snapshot

Stable Growth	$23,557.77 - $89,390.99	$68,625.94
Multi-Stage	$10,902.50 - $11,938.68	$11,411.06
Blended Fair Value	$40,018.50
Current Price	$2,145.00
Upside	1,765.66%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.09%	0.00%	72.06	106.03	81.47	54.80	15.44	44.57	40.32	41.18	42.89	42.89
YoY Growth	-	-	-32.03%	30.14%	48.66%	254.93%	-65.36%	10.55%	-2.08%	-3.99%	0.00%	0.00%
Dividend Yield	-	-	3.52%	3.69%	2.04%	0.93%	0.21%	0.80%	0.49%	0.42%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	52,402.00
(-) Cash Dividends Paid (M)	5,741.53
(=) Cash Retained (M)	46,660.47

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	10,480.40	6,550.25	3,930.15
Cash Retained (M)	46,660.47	46,660.47	46,660.47
(-) Cash Required (M)	-10,480.40	-6,550.25	-3,930.15
(=) Excess Retained (M)	36,180.07	40,110.22	42,730.32
(/) Shares Outstanding (M)	116.58	116.58	116.58
(=) Excess Retained per Share	310.34	344.05	366.52
LTM Dividend per Share	49.25	49.25	49.25
(+) Excess Retained per Share	310.34	344.05	366.52
(=) Adjusted Dividend	359.59	393.30	415.77
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$23,557.77	$68,625.94	$89,390.99
Upside / Downside	998.26%	3,099.34%	4,067.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	52,402.00	55,808.13	59,435.66	63,298.98	67,413.41	71,795.28	73,949.14
Payout Ratio	10.96%	26.77%	42.57%	58.38%	74.19%	90.00%	92.50%
Projected Dividends (M)	5,741.53	14,937.25	25,304.15	36,955.64	50,014.91	64,615.75	68,402.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.11%	7.11%	7.11%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	13,814.72	13,945.66	14,076.61
Year 2 PV (M)	21,643.85	22,056.11	22,472.25
Year 3 PV (M)	29,234.45	30,073.66	30,928.79
Year 4 PV (M)	36,591.91	37,999.13	39,446.56
Year 5 PV (M)	43,721.53	45,833.30	48,025.89
PV of Terminal Value (M)	1,126,036.39	1,180,424.37	1,236,893.90
Equity Value (M)	1,271,042.85	1,330,332.23	1,391,843.99
Shares Outstanding (M)	116.58	116.58	116.58
Fair Value	$10,902.50	$11,411.06	$11,938.68
Upside / Downside	408.27%	431.98%	456.58%

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

Air Busan Co., Ltd. (298690.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener