DDM Analysis: 017900.KS

Valuation Snapshot

Stable Growth	$582.84 - $853.22	$713.19
Multi-Stage	$1,206.89 - $1,325.97	$1,265.27
Blended Fair Value	$989.23
Current Price	$2,010.00
Upside	-50.78%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-0.78%	0.00%	49.55	49.55	49.55	0.00	50.54	51.52	51.52	0.00	0.00	0.00
YoY Growth	-	-	0.00%	0.00%	0.00%	-100.00%	-1.91%	0.00%	0.00%	0.00%	0.00%	0.00%
Dividend Yield	-	-	2.91%	2.17%	2.17%	0.00%	2.13%	3.49%	1.97%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	3,927.62
(-) Cash Dividends Paid (M)	2,518.19
(=) Cash Retained (M)	1,409.44

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	785.52	490.95	294.57
Cash Retained (M)	1,409.44	1,409.44	1,409.44
(-) Cash Required (M)	-785.52	-490.95	-294.57
(=) Excess Retained (M)	623.91	918.48	1,114.86
(/) Shares Outstanding (M)	50.82	50.82	50.82
(=) Excess Retained per Share	12.28	18.07	21.94
LTM Dividend per Share	49.55	49.55	49.55
(+) Excess Retained per Share	12.28	18.07	21.94
(=) Adjusted Dividend	61.83	67.63	71.49
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	-2.78%	-1.78%	-0.78%
Fair Value	$582.84	$713.19	$853.22
Upside / Downside	-71.00%	-64.52%	-57.55%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	3,927.62	3,857.88	3,789.37	3,722.07	3,655.98	3,591.05	3,698.78
Payout Ratio	64.11%	69.29%	74.47%	79.65%	84.82%	90.00%	92.50%
Projected Dividends (M)	2,518.19	2,673.19	2,821.90	2,964.48	3,101.11	3,231.95	3,421.37

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	-2.78%	-1.78%	-0.78%
Year 1 PV (M)	2,460.51	2,485.81	2,511.12
Year 2 PV (M)	2,390.72	2,440.16	2,490.09
Year 3 PV (M)	2,311.69	2,383.76	2,457.31
Year 4 PV (M)	2,225.83	2,318.83	2,414.71
Year 5 PV (M)	2,135.18	2,247.27	2,364.01
PV of Terminal Value (M)	49,808.91	52,423.70	55,147.17
Equity Value (M)	61,332.85	64,299.53	67,384.42
Shares Outstanding (M)	50.82	50.82	50.82
Fair Value	$1,206.89	$1,265.27	$1,325.97
Upside / Downside	-39.96%	-37.05%	-34.03%

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

AUK Corp. (017900.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener