DDM Analysis: 067830.KS

Valuation Snapshot

Stable Growth	$39,481.74 - $46,642.50	$43,652.22
Multi-Stage	$238,295.87 - $265,244.98	$251,481.51
Blended Fair Value	$147,566.86
Current Price	$2,690.00
Upside	5,385.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-9.71%	0.00%	28.77	28.77	28.77	28.77	28.77	47.95	47.95	28.77	28.77	28.77
YoY Growth	-	-	0.00%	0.00%	0.00%	0.00%	-40.00%	0.00%	66.67%	0.00%	0.00%	0.00%
Dividend Yield	-	-	1.32%	1.11%	1.07%	0.90%	0.79%	2.25%	1.24%	0.69%	0.55%	0.53%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,554.50
(-) Cash Dividends Paid (M)	1,130.47
(=) Cash Retained (M)	9,424.04

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,110.90	1,319.31	791.59
Cash Retained (M)	9,424.04	9,424.04	9,424.04
(-) Cash Required (M)	-2,110.90	-1,319.31	-791.59
(=) Excess Retained (M)	7,313.13	8,104.72	8,632.45
(/) Shares Outstanding (M)	39.38	39.38	39.38
(=) Excess Retained per Share	185.72	205.83	219.23
LTM Dividend per Share	28.71	28.71	28.71
(+) Excess Retained per Share	185.72	205.83	219.23
(=) Adjusted Dividend	214.43	234.53	247.94
WACC / Discount Rate	-40.89%	-40.89%	-40.89%
Growth Rate	-7.94%	-6.94%	-5.94%
Fair Value	$39,481.74	$43,652.22	$46,642.50
Upside / Downside	1,367.72%	1,522.76%	1,633.92%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,554.50	9,822.18	9,140.67	8,506.44	7,916.22	7,366.96	7,587.97
Payout Ratio	10.71%	26.57%	42.43%	58.28%	74.14%	90.00%	92.50%
Projected Dividends (M)	1,130.47	2,609.62	3,878.06	4,957.92	5,869.26	6,630.26	7,018.87

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	-40.89%	-40.89%	-40.89%
Growth Rate	-7.94%	-6.94%	-5.94%
Year 1 PV (M)	4,367.09	4,414.53	4,461.97
Year 2 PV (M)	10,860.40	11,097.62	11,337.40
Year 3 PV (M)	23,235.19	24,000.60	24,782.65
Year 4 PV (M)	46,030.45	48,063.26	50,162.67
Year 5 PV (M)	87,017.80	91,847.66	96,889.65
PV of Terminal Value (M)	9,211,801.23	9,723,095.83	10,256,845.76
Equity Value (M)	9,383,312.17	9,902,519.51	10,444,480.10
Shares Outstanding (M)	39.38	39.38	39.38
Fair Value	$238,295.87	$251,481.51	$265,244.98
Upside / Downside	8,758.58%	9,248.75%	9,760.41%

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

Savezone I&C Corporation (067830.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener