DDM Analysis: 036570.KS

Valuation Snapshot

Stable Growth	$314,984.37 - $692,648.12	$453,026.13
Multi-Stage	$1,391,458.51 - $1,540,299.08	$1,464,360.89
Blended Fair Value	$958,693.51
Current Price	$216,000.00
Upside	343.84%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-12.59%	18.18%	3,277.39	6,993.99	6,135.45	9,084.13	5,546.10	6,423.28	7,976.14	4,183.31	3,096.78	3,539.06
YoY Growth	-	-	-53.14%	13.99%	-32.46%	63.79%	-13.66%	-19.47%	90.67%	35.09%	-12.50%	473.62%
Dividend Yield	-	-	2.19%	3.40%	1.65%	1.94%	0.64%	0.99%	1.63%	1.00%	1.02%	1.40%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	341,592.84
(-) Cash Dividends Paid (M)	28,314.46
(=) Cash Retained (M)	313,278.38

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	68,318.57	42,699.11	25,619.46
Cash Retained (M)	313,278.38	313,278.38	313,278.38
(-) Cash Required (M)	-68,318.57	-42,699.11	-25,619.46
(=) Excess Retained (M)	244,959.81	270,579.27	287,658.91
(/) Shares Outstanding (M)	19.40	19.40	19.40
(=) Excess Retained per Share	12,629.56	13,950.44	14,831.03
LTM Dividend per Share	1,459.83	1,459.83	1,459.83
(+) Excess Retained per Share	12,629.56	13,950.44	14,831.03
(=) Adjusted Dividend	14,089.39	15,410.27	16,290.86
WACC / Discount Rate	0.83%	0.83%	0.83%
Growth Rate	-3.49%	-2.49%	-1.49%
Fair Value	$314,984.37	$453,026.13	$692,648.12
Upside / Downside	45.83%	109.73%	220.67%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	341,592.84	333,085.26	324,789.57	316,700.49	308,812.87	301,121.70	310,155.35
Payout Ratio	8.29%	24.63%	40.97%	57.32%	73.66%	90.00%	92.50%
Projected Dividends (M)	28,314.46	82,042.77	133,077.24	181,518.72	227,464.74	271,009.53	286,893.70

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.83%	0.83%	0.83%
Growth Rate	-3.49%	-2.49%	-1.49%
Year 1 PV (M)	80,535.88	81,370.36	82,204.85
Year 2 PV (M)	128,233.64	130,904.83	133,603.57
Year 3 PV (M)	171,699.37	177,092.15	182,596.68
Year 4 PV (M)	211,208.04	220,098.92	229,267.59
Year 5 PV (M)	247,018.81	260,084.43	273,697.17
PV of Terminal Value (M)	26,149,685.72	27,532,827.08	28,973,886.00
Equity Value (M)	26,988,381.46	28,402,377.78	29,875,255.86
Shares Outstanding (M)	19.40	19.40	19.40
Fair Value	$1,391,458.51	$1,464,360.89	$1,540,299.08
Upside / Downside	544.19%	577.94%	613.10%

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

Mode

Ticker

Industry

Sector

Ncsoft Corporation (036570.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener