DDM Analysis: 101160.KQ

Valuation Snapshot

Stable Growth	$110,093.26 - $360,556.30	$337,894.05
Multi-Stage	$46,375.82 - $50,807.15	$48,550.62
Blended Fair Value	$193,222.34
Current Price	$23,100.00
Upside	736.46%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	3.71%	10.96%	60.00	50.00	60.00	70.00	50.00	50.00	40.00	0.00	0.00	0.00
YoY Growth	-	-	20.00%	-16.67%	-14.29%	40.00%	0.00%	25.00%	0.00%	0.00%	0.00%	-100.00%
Dividend Yield	-	-	0.34%	0.20%	0.27%	0.28%	0.20%	0.84%	0.73%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	29,933.20
(-) Cash Dividends Paid (M)	990.66
(=) Cash Retained (M)	28,942.54

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	5,986.64	3,741.65	2,244.99
Cash Retained (M)	28,942.54	28,942.54	28,942.54
(-) Cash Required (M)	-5,986.64	-3,741.65	-2,244.99
(=) Excess Retained (M)	22,955.90	25,200.89	26,697.55
(/) Shares Outstanding (M)	16.51	16.51	16.51
(=) Excess Retained per Share	1,390.38	1,526.36	1,617.00
LTM Dividend per Share	60.00	60.00	60.00
(+) Excess Retained per Share	1,390.38	1,526.36	1,617.00
(=) Adjusted Dividend	1,450.38	1,586.36	1,677.01
WACC / Discount Rate	6.89%	6.89%	6.89%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$110,093.26	$337,894.05	$360,556.30
Upside / Downside	376.59%	1,362.74%	1,460.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	29,933.20	31,878.86	33,950.98	36,157.80	38,508.05	41,011.08	42,241.41
Payout Ratio	3.31%	20.65%	37.99%	55.32%	72.66%	90.00%	92.50%
Projected Dividends (M)	990.66	6,582.24	12,896.53	20,003.88	27,980.69	36,909.97	39,073.30

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.89%	6.89%	6.89%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	6,100.14	6,157.96	6,215.78
Year 2 PV (M)	11,076.58	11,287.55	11,500.52
Year 3 PV (M)	15,922.57	16,379.65	16,845.39
Year 4 PV (M)	20,640.66	21,434.44	22,250.90
Year 5 PV (M)	25,233.36	26,452.15	27,717.57
PV of Terminal Value (M)	686,714.74	719,883.32	754,321.34
Equity Value (M)	765,688.05	801,595.07	838,851.50
Shares Outstanding (M)	16.51	16.51	16.51
Fair Value	$46,375.82	$48,550.62	$50,807.15
Upside / Downside	100.76%	110.18%	119.94%

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

Worldex Industry & Trading Co., Ltd. (101160.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener