DDM Analysis: 049770.KS

Valuation Snapshot

Stable Growth	$642,907.88 - $1,226,818.66	$1,149,708.75
Multi-Stage	$188,682.18 - $206,723.98	$197,536.51
Blended Fair Value	$673,622.63
Current Price	$32,100.00
Upside	1,998.51%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.92%	7.18%	800.00	700.00	700.00	700.00	600.00	600.00	500.00	500.00	500.00	600.00
YoY Growth	-	-	14.29%	0.00%	0.00%	16.67%	0.00%	20.00%	0.00%	0.00%	-16.67%	50.00%
Dividend Yield	-	-	2.49%	2.07%	0.44%	0.39%	0.31%	0.36%	0.20%	0.23%	0.22%	0.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	119,030.90
(-) Cash Dividends Paid (M)	15,436.50
(=) Cash Retained (M)	103,594.40

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,806.18	14,878.86	8,927.32
Cash Retained (M)	103,594.40	103,594.40	103,594.40
(-) Cash Required (M)	-23,806.18	-14,878.86	-8,927.32
(=) Excess Retained (M)	79,788.22	88,715.54	94,667.08
(/) Shares Outstanding (M)	19.30	19.30	19.30
(=) Excess Retained per Share	4,135.04	4,597.70	4,906.13
LTM Dividend per Share	800.00	800.00	800.00
(+) Excess Retained per Share	4,135.04	4,597.70	4,906.13
(=) Adjusted Dividend	4,935.03	5,397.69	5,706.13
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$642,907.88	$1,149,708.75	$1,226,818.66
Upside / Downside	1,902.83%	3,481.65%	3,721.86%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	119,030.90	126,767.91	135,007.82	143,783.33	153,129.24	163,082.64	167,975.12
Payout Ratio	12.97%	28.37%	43.78%	59.19%	74.59%	90.00%	92.50%
Projected Dividends (M)	15,436.50	35,970.12	59,107.89	85,101.60	114,224.76	146,774.38	155,376.99

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.31%	6.31%	6.31%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	33,517.47	33,835.18	34,152.88
Year 2 PV (M)	51,322.09	52,299.63	53,286.39
Year 3 PV (M)	68,853.50	70,830.04	72,844.04
Year 4 PV (M)	86,114.84	89,426.57	92,832.92
Year 5 PV (M)	103,109.19	108,089.41	113,260.22
PV of Terminal Value (M)	3,297,829.13	3,457,115.51	3,622,498.16
Equity Value (M)	3,640,746.22	3,811,596.33	3,988,874.61
Shares Outstanding (M)	19.30	19.30	19.30
Fair Value	$188,682.18	$197,536.51	$206,723.98
Upside / Downside	487.79%	515.38%	544.00%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Dongwon F&B Co., Ltd. (049770.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener