DDM Analysis: 005750.KS

Valuation Snapshot

Stable Growth	$12,916.04 - $71,758.24	$23,533.29
Multi-Stage	$10,148.62 - $11,115.87	$10,623.27
Blended Fair Value	$17,078.28
Current Price	$4,265.00
Upside	300.43%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-5.96%	6.20%	110.52	110.52	130.61	131.48	129.31	150.25	150.71	130.61	121.44	91.40
YoY Growth	-	-	0.00%	-15.38%	-0.66%	1.68%	-13.94%	-0.31%	15.38%	7.55%	32.87%	50.92%
Dividend Yield	-	-	2.81%	2.89%	3.86%	1.71%	1.99%	5.50%	2.79%	2.25%	1.55%	0.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	6,526.62
(-) Cash Dividends Paid (M)	2,500.84
(=) Cash Retained (M)	4,025.79

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,305.32	815.83	489.50
Cash Retained (M)	4,025.79	4,025.79	4,025.79
(-) Cash Required (M)	-1,305.32	-815.83	-489.50
(=) Excess Retained (M)	2,720.46	3,209.96	3,536.29
(/) Shares Outstanding (M)	16.59	16.59	16.59
(=) Excess Retained per Share	163.94	193.44	213.11
LTM Dividend per Share	150.71	150.71	150.71
(+) Excess Retained per Share	163.94	193.44	213.11
(=) Adjusted Dividend	314.65	344.15	363.82
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	4.20%	5.20%	6.20%
Fair Value	$12,916.04	$23,533.29	$71,758.24
Upside / Downside	202.84%	451.78%	1,582.49%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	6,526.62	6,865.97	7,222.96	7,598.51	7,993.58	8,409.20	8,661.48
Payout Ratio	38.32%	48.65%	58.99%	69.33%	79.66%	90.00%	92.50%
Projected Dividends (M)	2,500.84	3,340.57	4,260.86	5,267.82	6,367.97	7,568.28	8,011.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.74%	6.74%	6.74%
Growth Rate	4.20%	5.20%	6.20%
Year 1 PV (M)	3,099.94	3,129.69	3,159.44
Year 2 PV (M)	3,669.14	3,739.90	3,811.34
Year 3 PV (M)	4,209.51	4,331.87	4,456.58
Year 4 PV (M)	4,722.10	4,906.00	5,095.22
Year 5 PV (M)	5,207.93	5,462.67	5,727.29
PV of Terminal Value (M)	147,496.62	154,711.39	162,205.76
Equity Value (M)	168,405.23	176,281.52	184,455.63
Shares Outstanding (M)	16.59	16.59	16.59
Fair Value	$10,148.62	$10,623.27	$11,115.87
Upside / Downside	137.95%	149.08%	160.63%

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

Daelim B&Co Co.,Ltd. (005750.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener