DDM Analysis: 051900.KS

Valuation Snapshot

Stable Growth	$44,614.74 - $64,618.87	$54,333.37
Multi-Stage	$121,449.67 - $133,805.37	$127,503.92
Blended Fair Value	$90,918.65
Current Price	$319,500.00
Upside	-71.54%
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	-17.74%	-0.67%	3,260.17	5,299.32	10,975.93	10,155.94	10,716.72	8,653.03	8,824.02	7,309.35	5,092.43	3,691.59
YoY Growth	-	-	-38.48%	-51.72%	8.07%	-5.23%	23.85%	-1.94%	20.72%	43.53%	37.95%	5.91%
Dividend Yield	-	-	1.04%	1.31%	1.83%	1.18%	0.68%	0.77%	0.62%	0.61%	0.63%	0.39%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	115,569.14
(-) Cash Dividends Paid (M)	81,751.59
(=) Cash Retained (M)	33,817.56

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	23,113.83	14,446.14	8,667.69
Cash Retained (M)	33,817.56	33,817.56	33,817.56
(-) Cash Required (M)	-23,113.83	-14,446.14	-8,667.69
(=) Excess Retained (M)	10,703.73	19,371.42	25,149.87
(/) Shares Outstanding (M)	18.33	18.33	18.33
(=) Excess Retained per Share	584.02	1,056.94	1,372.23
LTM Dividend per Share	4,460.54	4,460.54	4,460.54
(+) Excess Retained per Share	584.02	1,056.94	1,372.23
(=) Adjusted Dividend	5,044.55	5,517.48	5,832.76
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-4.38%	-3.38%	-2.38%
Fair Value	$44,614.74	$54,333.37	$64,618.87
Upside / Downside	-86.04%	-82.99%	-79.78%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	115,569.14	111,658.11	107,879.42	104,228.62	100,701.36	97,293.47	100,212.28
Payout Ratio	70.74%	74.59%	78.44%	82.30%	86.15%	90.00%	92.50%
Projected Dividends (M)	81,751.59	83,286.45	84,623.80	85,775.25	86,751.86	87,564.13	92,696.36

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	-4.38%	-3.38%	-2.38%
Year 1 PV (M)	77,446.86	78,256.84	79,066.82
Year 2 PV (M)	73,173.10	74,711.67	76,266.25
Year 3 PV (M)	68,968.44	71,155.08	73,387.44
Year 4 PV (M)	64,862.94	67,619.29	70,462.57
Year 5 PV (M)	60,879.85	64,130.70	67,518.97
PV of Terminal Value (M)	1,880,567.98	1,980,986.35	2,085,649.33
Equity Value (M)	2,225,899.18	2,336,859.93	2,452,351.37
Shares Outstanding (M)	18.33	18.33	18.33
Fair Value	$121,449.67	$127,503.92	$133,805.37
Upside / Downside	-61.99%	-60.09%	-58.12%

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

LG H&H Co., Ltd. (051900.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener