DDM Analysis: 094480.KQ

Valuation Snapshot

Stable Growth	$1,803.96 - $3,459.60	$2,467.88
Multi-Stage	$3,284.47 - $3,610.69	$3,444.44
Blended Fair Value	$2,956.16
Current Price	$10,950.00
Upside	-73.00%
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	5.89%	0.00%	45.02	45.02	35.02	43.48	72.47	33.82	25.62	19.98	0.00	0.00
YoY Growth	-	-	0.00%	28.57%	-19.47%	-40.00%	114.29%	31.99%	28.23%	0.00%	0.00%	0.00%
Dividend Yield	-	-	0.68%	0.56%	0.59%	0.41%	0.87%	1.28%	0.76%	0.47%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	4,553.05
(-) Cash Dividends Paid (M)	1,763.32
(=) Cash Retained (M)	2,789.73

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	910.61	569.13	341.48
Cash Retained (M)	2,789.73	2,789.73	2,789.73
(-) Cash Required (M)	-910.61	-569.13	-341.48
(=) Excess Retained (M)	1,879.12	2,220.60	2,448.25
(/) Shares Outstanding (M)	39.17	39.17	39.17
(=) Excess Retained per Share	47.98	56.70	62.51
LTM Dividend per Share	45.02	45.02	45.02
(+) Excess Retained per Share	47.98	56.70	62.51
(=) Adjusted Dividend	93.00	101.72	107.53
WACC / Discount Rate	5.93%	5.93%	5.93%
Growth Rate	0.74%	1.74%	2.74%
Fair Value	$1,803.96	$2,467.88	$3,459.60
Upside / Downside	-83.53%	-77.46%	-68.41%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	4,553.05	4,632.06	4,712.45	4,794.23	4,877.43	4,962.07	5,110.93
Payout Ratio	38.73%	48.98%	59.24%	69.49%	79.75%	90.00%	92.50%
Projected Dividends (M)	1,763.32	2,268.91	2,791.51	3,331.57	3,889.54	4,465.86	4,727.61

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	5.93%	5.93%	5.93%
Growth Rate	0.74%	1.74%	2.74%
Year 1 PV (M)	2,120.87	2,141.92	2,162.98
Year 2 PV (M)	2,439.12	2,487.79	2,536.93
Year 3 PV (M)	2,721.07	2,802.91	2,886.38
Year 4 PV (M)	2,969.51	3,089.19	3,212.46
Year 5 PV (M)	3,187.06	3,348.42	3,516.25
PV of Terminal Value (M)	115,203.77	121,036.57	127,103.26
Equity Value (M)	128,641.40	134,906.80	141,418.26
Shares Outstanding (M)	39.17	39.17	39.17
Fair Value	$3,284.47	$3,444.44	$3,610.69
Upside / Downside	-70.00%	-68.54%	-67.03%

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

GalaxiaMoneytree Co.,Ltd (094480.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener