DDM Analysis: 021240.KS

Valuation Snapshot

Stable Growth	$520,360.79 - $1,585,774.03	$1,486,057.09
Multi-Stage	$233,945.04 - $256,180.58	$244,857.70
Blended Fair Value	$865,457.39
Current Price	$98,500.00
Upside	778.64%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-17.73%	-2.30%	1,363.73	1,313.22	1,262.57	1,212.07	0.00	3,618.34	3,214.20	5,696.73	2,896.04	2,065.17
YoY Growth	-	-	3.85%	4.01%	4.17%	0.00%	-100.00%	12.57%	-43.58%	96.71%	40.23%	20.01%
Dividend Yield	-	-	1.68%	2.30%	2.40%	1.77%	0.00%	6.26%	3.37%	6.34%	3.01%	2.14%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	574,642.38
(-) Cash Dividends Paid (M)	189,121.02
(=) Cash Retained (M)	385,521.36

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	114,928.48	71,830.30	43,098.18
Cash Retained (M)	385,521.36	385,521.36	385,521.36
(-) Cash Required (M)	-114,928.48	-71,830.30	-43,098.18
(=) Excess Retained (M)	270,592.88	313,691.06	342,423.18
(/) Shares Outstanding (M)	71.83	71.83	71.83
(=) Excess Retained per Share	3,766.96	4,366.93	4,766.92
LTM Dividend per Share	2,632.78	2,632.78	2,632.78
(+) Excess Retained per Share	3,766.96	4,366.93	4,766.92
(=) Adjusted Dividend	6,399.74	6,999.71	7,399.70
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	5.15%	6.15%	7.15%
Fair Value	$520,360.79	$1,486,057.09	$1,585,774.03
Upside / Downside	428.29%	1,408.69%	1,509.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	574,642.38	609,990.34	647,512.67	687,343.10	729,623.62	774,504.94	797,740.09
Payout Ratio	32.91%	44.33%	55.75%	67.16%	78.58%	90.00%	92.50%
Projected Dividends (M)	189,121.02	270,401.80	360,966.61	461,650.09	573,354.41	697,054.45	737,909.59

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.44%	6.44%	6.44%
Growth Rate	5.15%	6.15%	7.15%
Year 1 PV (M)	251,637.64	254,030.74	256,423.84
Year 2 PV (M)	312,607.29	318,581.42	324,612.09
Year 3 PV (M)	372,058.32	382,774.53	393,694.56
Year 4 PV (M)	430,018.65	446,611.57	463,680.13
Year 5 PV (M)	486,515.71	510,094.01	534,577.72
PV of Terminal Value (M)	14,952,194.86	15,676,831.96	16,429,295.45
Equity Value (M)	16,805,032.46	17,588,924.23	18,402,283.80
Shares Outstanding (M)	71.83	71.83	71.83
Fair Value	$233,945.04	$244,857.70	$256,180.58
Upside / Downside	137.51%	148.59%	160.08%

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

COWAY Co., Ltd. (021240.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener