DDM Analysis: 229640.KS

Valuation Snapshot

Stable Growth	$211,686.97 - $249,517.57	$233,781.38
Multi-Stage	$131,183.35 - $144,298.19	$137,615.33
Blended Fair Value	$185,698.35
Current Price	$34,550.00
Upside	437.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	4.96%	0.00%	252.10	268.06	230.93	218.99	366.57	197.90	194.27	220.90	150.51	138.36
YoY Growth	-	-	-5.95%	16.08%	5.45%	-40.26%	85.22%	1.87%	-12.06%	46.77%	8.78%	0.00%
Dividend Yield	-	-	0.83%	1.41%	3.34%	2.65%	4.69%	2.90%	3.23%	3.00%	2.14%	2.18%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	40,368.76
(-) Cash Dividends Paid (M)	8,457.78
(=) Cash Retained (M)	31,910.97

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	8,073.75	5,046.09	3,027.66
Cash Retained (M)	31,910.97	31,910.97	31,910.97
(-) Cash Required (M)	-8,073.75	-5,046.09	-3,027.66
(=) Excess Retained (M)	23,837.22	26,864.88	28,883.31
(/) Shares Outstanding (M)	31.42	31.42	31.42
(=) Excess Retained per Share	758.78	855.15	919.40
LTM Dividend per Share	269.23	269.23	269.23
(+) Excess Retained per Share	758.78	855.15	919.40
(=) Adjusted Dividend	1,028.00	1,124.38	1,188.63
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	2.96%	3.96%	4.96%
Fair Value	$211,686.97	$233,781.38	$249,517.57
Upside / Downside	512.70%	576.65%	622.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	40,368.76	41,967.43	43,629.42	45,357.22	47,153.45	49,020.81	50,491.44
Payout Ratio	20.95%	34.76%	48.57%	62.38%	76.19%	90.00%	92.50%
Projected Dividends (M)	8,457.78	14,588.32	21,191.15	28,294.07	35,926.34	44,118.73	46,704.58

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.20%	2.20%	2.20%
Growth Rate	2.96%	3.96%	4.96%
Year 1 PV (M)	14,137.44	14,274.75	14,412.06
Year 2 PV (M)	19,901.50	20,289.96	20,682.18
Year 3 PV (M)	25,750.89	26,508.52	27,280.86
Year 4 PV (M)	31,686.58	32,935.65	34,221.30
Year 5 PV (M)	37,709.52	39,576.71	41,517.14
PV of Terminal Value (M)	3,991,971.85	4,189,634.32	4,395,050.18
Equity Value (M)	4,121,157.78	4,323,219.91	4,533,163.72
Shares Outstanding (M)	31.42	31.42	31.42
Fair Value	$131,183.35	$137,615.33	$144,298.19
Upside / Downside	279.69%	298.31%	317.65%

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

LS Eco Energy Ltd. (229640.KS)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener