DDM Analysis: 138490.KS

Valuation Snapshot

Stable Growth	$68,820.69 - $227,551.87	$213,241.64
Multi-Stage	$32,722.27 - $35,852.45	$34,258.40
Blended Fair Value	$123,750.02
Current Price	$6,900.00
Upside	1,693.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.92%	0.00%	159.83	179.81	144.85	0.00	69.93	119.88	119.88	99.90	57.18	38.12
YoY Growth	-	-	-11.11%	24.14%	0.00%	-100.00%	-41.67%	0.00%	20.00%	74.71%	50.00%	0.00%
Dividend Yield	-	-	2.81%	2.37%	1.39%	0.00%	1.10%	4.47%	1.93%	1.26%	0.92%	0.46%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	43,693.79
(-) Cash Dividends Paid (M)	7,624.39
(=) Cash Retained (M)	36,069.41

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,738.76	5,461.72	3,277.03
Cash Retained (M)	36,069.41	36,069.41	36,069.41
(-) Cash Required (M)	-8,738.76	-5,461.72	-3,277.03
(=) Excess Retained (M)	27,330.65	30,607.68	32,792.37
(/) Shares Outstanding (M)	38.04	38.04	38.04
(=) Excess Retained per Share	718.49	804.63	862.07
LTM Dividend per Share	200.43	200.43	200.43
(+) Excess Retained per Share	718.49	804.63	862.07
(=) Adjusted Dividend	918.92	1,005.07	1,062.50
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.08%	6.08%	7.08%
Fair Value	$68,820.69	$213,241.64	$227,551.87
Upside / Downside	897.40%	2,990.46%	3,197.85%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	43,693.79	46,351.73	49,171.34	52,162.48	55,335.57	58,701.68	60,462.73
Payout Ratio	17.45%	31.96%	46.47%	60.98%	75.49%	90.00%	92.50%
Projected Dividends (M)	7,624.39	14,813.86	22,849.80	31,808.59	41,772.77	52,831.51	55,928.02

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.49%	6.49%	6.49%
Growth Rate	5.08%	6.08%	7.08%
Year 1 PV (M)	13,780.39	13,911.53	14,042.67
Year 2 PV (M)	19,772.84	20,150.96	20,532.66
Year 3 PV (M)	25,604.98	26,342.95	27,094.97
Year 4 PV (M)	31,280.00	32,487.78	33,730.20
Year 5 PV (M)	36,801.01	38,585.70	40,438.97
PV of Terminal Value (M)	1,117,491.36	1,171,684.83	1,227,960.72
Equity Value (M)	1,244,730.59	1,303,163.76	1,363,800.19
Shares Outstanding (M)	38.04	38.04	38.04
Fair Value	$32,722.27	$34,258.40	$35,852.45
Upside / Downside	374.24%	396.50%	419.60%

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

Kolon Plastics, Inc. (138490.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener