DDM Analysis: 000990.KS

Valuation Snapshot

Stable Growth	$199,274.88 - $1,127,862.74	$376,991.70
Multi-Stage	$123,075.31 - $134,708.31	$128,784.91
Blended Fair Value	$252,888.31
Current Price	$56,800.00
Upside	345.23%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	17.43%	0.00%	560.32	1,305.68	452.04	351.40	351.35	250.89	253.34	0.00	0.00	0.00
YoY Growth	-	-	-57.09%	188.84%	28.64%	0.02%	40.04%	-0.97%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.31%	2.78%	0.63%	0.47%	0.62%	1.16%	1.95%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	246,259.06
(-) Cash Dividends Paid (M)	50,554.73
(=) Cash Retained (M)	195,704.33

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	49,251.81	30,782.38	18,469.43
Cash Retained (M)	195,704.33	195,704.33	195,704.33
(-) Cash Required (M)	-49,251.81	-30,782.38	-18,469.43
(=) Excess Retained (M)	146,452.52	164,921.94	177,234.90
(/) Shares Outstanding (M)	43.28	43.28	43.28
(=) Excess Retained per Share	3,384.15	3,810.93	4,095.45
LTM Dividend per Share	1,168.19	1,168.19	1,168.19
(+) Excess Retained per Share	3,384.15	3,810.93	4,095.45
(=) Adjusted Dividend	4,552.34	4,979.13	5,263.65
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.14%	6.14%	7.14%
Fair Value	$199,274.88	$376,991.70	$1,127,862.74
Upside / Downside	250.84%	563.72%	1,885.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	246,259.06	261,371.94	277,412.29	294,437.04	312,506.59	331,685.07	341,635.63
Payout Ratio	20.53%	34.42%	48.32%	62.21%	76.11%	90.00%	92.50%
Projected Dividends (M)	50,554.73	89,972.76	134,038.55	183,174.09	237,835.70	298,516.57	316,012.95

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.14%	6.14%	7.14%
Year 1 PV (M)	82,877.13	83,665.40	84,453.68
Year 2 PV (M)	113,730.50	115,904.27	118,098.61
Year 3 PV (M)	143,164.36	147,288.42	151,490.93
Year 4 PV (M)	171,226.72	177,834.68	184,632.07
Year 5 PV (M)	197,964.15	207,559.54	217,523.44
PV of Terminal Value (M)	4,617,244.34	4,841,043.64	5,073,438.11
Equity Value (M)	5,326,207.20	5,573,295.94	5,829,636.84
Shares Outstanding (M)	43.28	43.28	43.28
Fair Value	$123,075.31	$128,784.91	$134,708.31
Upside / Downside	116.68%	126.73%	137.16%

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%

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

DB HiTek Co. Ltd. (000990.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener