DDM Analysis: 243070.KQ

Valuation Snapshot

Stable Growth	$28,244.45 - $43,813.22	$35,451.09
Multi-Stage	$60,700.85 - $66,894.92	$63,736.76
Blended Fair Value	$49,593.93
Current Price	$29,750.00
Upside	66.70%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2014
DPS	2.75%	0.00%	627.81	894.46	542.33	493.46	527.52	548.22	311.66	0.00	0.00	176.97
YoY Growth	-	-	-29.81%	64.93%	9.90%	-6.46%	-3.78%	75.90%	0.00%	0.00%	-100.00%	0.00%
Dividend Yield	-	-	2.56%	2.49%	1.71%	1.05%	1.03%	1.45%	0.62%	0.00%	0.00%	0.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	35,753.26
(-) Cash Dividends Paid (M)	5,608.14
(=) Cash Retained (M)	30,145.12

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	7,150.65	4,469.16	2,681.49
Cash Retained (M)	30,145.12	30,145.12	30,145.12
(-) Cash Required (M)	-7,150.65	-4,469.16	-2,681.49
(=) Excess Retained (M)	22,994.47	25,675.96	27,463.63
(/) Shares Outstanding (M)	11.90	11.90	11.90
(=) Excess Retained per Share	1,931.86	2,157.15	2,307.33
LTM Dividend per Share	471.16	471.16	471.16
(+) Excess Retained per Share	1,931.86	2,157.15	2,307.33
(=) Adjusted Dividend	2,403.03	2,628.31	2,778.50
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.82%	-0.82%	0.18%
Fair Value	$28,244.45	$35,451.09	$43,813.22
Upside / Downside	-5.06%	19.16%	47.27%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	35,753.26	35,459.98	35,169.11	34,880.63	34,594.51	34,310.74	35,340.06
Payout Ratio	15.69%	30.55%	45.41%	60.27%	75.14%	90.00%	92.50%
Projected Dividends (M)	5,608.14	10,832.51	15,970.79	21,024.04	25,993.32	30,879.66	32,689.56

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.53%	6.53%	6.53%
Growth Rate	-1.82%	-0.82%	0.18%
Year 1 PV (M)	10,065.71	10,168.23	10,270.76
Year 2 PV (M)	13,789.78	14,072.12	14,357.32
Year 3 PV (M)	16,867.97	17,388.66	17,919.96
Year 4 PV (M)	19,378.67	20,180.33	21,006.61
Year 5 PV (M)	21,391.94	22,503.79	23,661.40
PV of Terminal Value (M)	641,012.94	674,329.63	709,017.44
Equity Value (M)	722,507.02	758,642.77	796,233.49
Shares Outstanding (M)	11.90	11.90	11.90
Fair Value	$60,700.85	$63,736.76	$66,894.92
Upside / Downside	104.04%	114.24%	124.86%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

Huons Co., Ltd. (243070.KQ)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener