DDM Analysis: 031440.KS

Valuation Snapshot

Stable Growth	$94,465.23 - $179,929.60	$128,894.29
Multi-Stage	$152,491.88 - $167,675.64	$159,937.76
Blended Fair Value	$144,416.02
Current Price	$40,300.00
Upside	258.35%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	0.00%	1.22%	749.73	749.96	749.96	749.96	749.77	749.74	749.96	599.97	499.97	750.26
YoY Growth	-	-	-0.03%	0.00%	0.00%	0.03%	0.00%	-0.03%	25.00%	20.00%	-33.36%	12.99%
Dividend Yield	-	-	2.55%	1.96%	1.67%	0.97%	1.01%	1.59%	0.80%	0.48%	0.33%	0.58%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	23,755.69
(-) Cash Dividends Paid (M)	3,485.62
(=) Cash Retained (M)	20,270.08

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,751.14	2,969.46	1,781.68
Cash Retained (M)	20,270.08	20,270.08	20,270.08
(-) Cash Required (M)	-4,751.14	-2,969.46	-1,781.68
(=) Excess Retained (M)	15,518.94	17,300.62	18,488.40
(/) Shares Outstanding (M)	3.87	3.87	3.87
(=) Excess Retained per Share	4,007.47	4,467.56	4,774.28
LTM Dividend per Share	900.09	900.09	900.09
(+) Excess Retained per Share	4,007.47	4,467.56	4,774.28
(=) Adjusted Dividend	4,907.57	5,367.65	5,674.37
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.06%	2.06%	3.06%
Fair Value	$94,465.23	$128,894.29	$179,929.60
Upside / Downside	134.41%	219.84%	346.48%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	23,755.69	24,244.98	24,744.35	25,254.00	25,774.15	26,305.02	27,094.17
Payout Ratio	14.67%	29.74%	44.80%	59.87%	74.93%	90.00%	92.50%
Projected Dividends (M)	3,485.62	7,210.02	11,086.37	15,119.35	19,313.75	23,674.52	25,062.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	1.06%	2.06%	3.06%
Year 1 PV (M)	6,715.63	6,782.09	6,848.54
Year 2 PV (M)	9,618.12	9,809.41	10,002.58
Year 3 PV (M)	12,217.54	12,583.83	12,957.36
Year 4 PV (M)	14,536.76	15,120.73	15,722.12
Year 5 PV (M)	16,597.11	17,434.68	18,305.73
PV of Terminal Value (M)	530,839.63	557,628.24	585,487.59
Equity Value (M)	590,524.80	619,358.97	649,323.91
Shares Outstanding (M)	3.87	3.87	3.87
Fair Value	$152,491.88	$159,937.76	$167,675.64
Upside / Downside	278.39%	296.87%	316.07%

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

SHINSEGAE FOOD Inc. (031440.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener