DDM Analysis: 086280.KS

Valuation Snapshot

Stable Growth	$1,540,668.80 - $3,684,786.14	$3,453,184.25
Multi-Stage	$534,297.82 - $585,149.79	$559,255.36
Blended Fair Value	$2,006,219.81
Current Price	$165,400.00
Upside	1,112.95%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.81%	15.43%	3,150.02	2,850.02	1,900.01	1,750.01	1,750.01	1,650.01	1,500.01	1,500.01	1,500.01	1,000.01
YoY Growth	-	-	10.53%	50.00%	8.57%	0.00%	6.06%	10.00%	0.00%	0.00%	50.00%	33.33%
Dividend Yield	-	-	2.80%	3.26%	2.40%	1.82%	1.87%	3.64%	2.32%	1.78%	2.04%	1.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,389,602.10
(-) Cash Dividends Paid (M)	277,500.00
(=) Cash Retained (M)	1,112,102.10

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	277,920.42	173,700.26	104,220.16
Cash Retained (M)	1,112,102.10	1,112,102.10	1,112,102.10
(-) Cash Required (M)	-277,920.42	-173,700.26	-104,220.16
(=) Excess Retained (M)	834,181.68	938,401.84	1,007,881.95
(/) Shares Outstanding (M)	75.00	75.00	75.00
(=) Excess Retained per Share	11,122.50	12,512.11	13,438.52
LTM Dividend per Share	3,700.02	3,700.02	3,700.02
(+) Excess Retained per Share	11,122.50	12,512.11	13,438.52
(=) Adjusted Dividend	14,822.52	16,212.13	17,138.54
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$1,540,668.80	$3,453,184.25	$3,684,786.14
Upside / Downside	831.48%	1,987.78%	2,127.80%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,389,602.10	1,479,926.24	1,576,121.45	1,678,569.34	1,787,676.35	1,903,875.31	1,960,991.57
Payout Ratio	19.97%	33.98%	47.98%	61.99%	75.99%	90.00%	92.50%
Projected Dividends (M)	277,500.00	502,816.72	756,252.18	1,040,509.85	1,358,525.85	1,713,487.78	1,813,917.20

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.51%	6.51%	6.51%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	467,629.39	472,061.90	476,494.41
Year 2 PV (M)	654,110.04	666,569.00	679,145.50
Year 3 PV (M)	836,994.22	861,021.32	885,503.89
Year 4 PV (M)	1,016,333.54	1,055,418.86	1,095,620.82
Year 5 PV (M)	1,192,178.95	1,249,761.64	1,309,548.15
PV of Terminal Value (M)	35,904,823.47	37,639,039.87	39,439,628.81
Equity Value (M)	40,072,069.62	41,943,872.59	43,885,941.58
Shares Outstanding (M)	75.00	75.00	75.00
Fair Value	$534,297.82	$559,255.36	$585,149.79
Upside / Downside	223.03%	238.12%	253.78%

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

Analysis Mode

Ticker

Industry

Sector

Hyundai Glovis Co., Ltd. (086280.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener