DDM Analysis: 138040.KS

Valuation Snapshot

Stable Growth	$679,749.63 - $2,606,497.70	$1,946,936.39
Multi-Stage	$316,828.29 - $346,916.93	$331,595.93
Blended Fair Value	$1,139,266.16
Current Price	$113,500.00
Upside	903.76%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	23.44%	29.23%	2,870.25	226.95	353.16	1,763.37	1,094.32	1,001.52	1,120.69	842.11	681.74	326.16
YoY Growth	-	-	1,164.70%	-35.74%	-79.97%	61.14%	9.27%	-10.63%	33.08%	23.52%	109.02%	47.58%
Dividend Yield	-	-	2.35%	0.28%	0.91%	4.34%	6.36%	9.72%	7.86%	5.69%	5.61%	2.64%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,329,894.39
(-) Cash Dividends Paid (M)	285,347.12
(=) Cash Retained (M)	2,044,547.27

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	465,978.88	291,236.80	174,742.08
Cash Retained (M)	2,044,547.27	2,044,547.27	2,044,547.27
(-) Cash Required (M)	-465,978.88	-291,236.80	-174,742.08
(=) Excess Retained (M)	1,578,568.40	1,753,310.48	1,869,805.19
(/) Shares Outstanding (M)	177.77	177.77	177.77
(=) Excess Retained per Share	8,879.82	9,862.79	10,518.10
LTM Dividend per Share	1,605.15	1,605.15	1,605.15
(+) Excess Retained per Share	8,879.82	9,862.79	10,518.10
(=) Adjusted Dividend	10,484.97	11,467.93	12,123.25
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$679,749.63	$1,946,936.39	$2,606,497.70
Upside / Downside	498.90%	1,615.36%	2,196.47%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,329,894.39	2,481,337.53	2,642,624.47	2,814,395.06	2,997,330.74	3,192,157.23	3,287,921.95
Payout Ratio	12.25%	27.80%	43.35%	58.90%	74.45%	90.00%	92.50%
Projected Dividends (M)	285,347.12	689,756.50	1,145,533.51	1,657,647.31	2,231,496.02	2,872,941.51	3,041,327.80

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	637,820.46	643,866.15	649,911.85
Year 2 PV (M)	979,519.51	998,176.61	1,017,009.71
Year 3 PV (M)	1,310,690.27	1,348,315.47	1,386,653.93
Year 4 PV (M)	1,631,573.74	1,694,319.46	1,758,857.78
Year 5 PV (M)	1,942,406.04	2,036,224.98	2,133,634.59
PV of Terminal Value (M)	49,820,634.09	52,226,989.34	54,725,441.48
Equity Value (M)	56,322,644.11	58,947,892.02	61,671,509.34
Shares Outstanding (M)	177.77	177.77	177.77
Fair Value	$316,828.29	$331,595.93	$346,916.93
Upside / Downside	179.14%	192.16%	205.65%

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

Meritz Financial Group Inc. (138040.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener