DDM Analysis: 077500.KS

Valuation Snapshot

Stable Growth	$31,133.12 - $68,374.57	$64,076.99
Multi-Stage	$10,228.96 - $11,199.77	$10,705.43
Blended Fair Value	$37,391.21
Current Price	$6,810.00
Upside	449.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.06%	0.00%	199.98	242.98	369.54	154.62	185.05	123.86	123.20	225.75	245.94	467.42
YoY Growth	-	-	-17.70%	-34.25%	139.01%	-16.45%	49.41%	0.53%	-45.42%	-8.21%	-47.38%	0.00%
Dividend Yield	-	-	3.83%	3.06%	3.16%	1.38%	1.62%	2.71%	2.03%	2.80%	3.48%	12.70%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	7,427.17
(-) Cash Dividends Paid (M)	2,160.01
(=) Cash Retained (M)	5,267.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,485.43	928.40	557.04
Cash Retained (M)	5,267.16	5,267.16	5,267.16
(-) Cash Required (M)	-1,485.43	-928.40	-557.04
(=) Excess Retained (M)	3,781.73	4,338.77	4,710.12
(/) Shares Outstanding (M)	21.60	21.60	21.60
(=) Excess Retained per Share	175.06	200.84	218.03
LTM Dividend per Share	99.99	99.99	99.99
(+) Excess Retained per Share	175.06	200.84	218.03
(=) Adjusted Dividend	275.05	300.83	318.02
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$31,133.12	$64,076.99	$68,374.57
Upside / Downside	357.17%	840.92%	904.03%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	7,427.17	7,909.94	8,424.08	8,971.65	9,554.81	10,175.87	10,481.15
Payout Ratio	29.08%	41.27%	53.45%	65.63%	77.82%	90.00%	92.50%
Projected Dividends (M)	2,160.01	3,264.12	4,502.63	5,888.36	7,435.22	9,158.28	9,695.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.43%	6.43%	6.43%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,038.06	3,066.86	3,095.65
Year 2 PV (M)	3,900.56	3,974.86	4,049.86
Year 3 PV (M)	4,747.73	4,884.02	5,022.89
Year 4 PV (M)	5,579.76	5,794.34	6,015.05
Year 5 PV (M)	6,396.85	6,705.82	7,026.62
PV of Terminal Value (M)	197,310.66	206,840.84	216,735.76
Equity Value (M)	220,973.63	231,266.75	241,945.84
Shares Outstanding (M)	21.60	21.60	21.60
Fair Value	$10,228.96	$10,705.43	$11,199.77
Upside / Downside	50.20%	57.20%	64.46%

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

Uniquest Corporation (077500.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener