Definitive Analysis
Definitive Analysis

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Search

Subaru Corporation (7270.T)

Company Dividend Discount ModelIndustry: Auto - ManufacturersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$8,154.00 - $18,135.93$11,771.66
Multi-Stage$8,901.66 - $9,758.66$9,322.13
Blended Fair Value$10,546.90
Current Price$2,515.50
Upside319.28%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS-6.55%4.66%107.2088.8868.9758.5258.54150.45150.46150.38151.90115.78
YoY Growth--20.61%28.87%17.85%-0.03%-61.09%-0.01%0.05%-1.00%31.20%70.26%
Dividend Yield--4.26%2.62%2.55%2.43%2.67%6.71%5.50%4.66%4.01%3.33%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)308,904.00
(-) Cash Dividends Paid (M)83,915.00
(=) Cash Retained (M)224,989.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)61,780.8038,613.0023,167.80
Cash Retained (M)224,989.00224,989.00224,989.00
(-) Cash Required (M)-61,780.80-38,613.00-23,167.80
(=) Excess Retained (M)163,208.20186,376.00201,821.20
(/) Shares Outstanding (M)733.63733.63733.63
(=) Excess Retained per Share222.47254.05275.10
LTM Dividend per Share114.38114.38114.38
(+) Excess Retained per Share222.47254.05275.10
(=) Adjusted Dividend336.85368.43389.48
WACC / Discount Rate7.25%7.25%7.25%
Growth Rate3.00%4.00%5.00%
Fair Value$8,154.00$11,771.66$18,135.93
Upside / Downside224.15%367.97%620.97%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)308,904.00321,245.95334,081.00347,428.87361,310.04375,745.81387,018.18
Payout Ratio27.17%39.73%52.30%64.87%77.43%90.00%92.50%
Projected Dividends (M)83,915.00127,638.46174,721.82225,363.76279,773.49338,171.23357,991.82

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.25%7.25%7.25%
Growth Rate3.00%4.00%5.00%
Year 1 PV (M)117,865.55119,009.92120,154.30
Year 2 PV (M)148,990.23151,897.42154,832.69
Year 3 PV (M)177,459.82182,679.13187,999.79
Year 4 PV (M)203,436.01211,452.60219,703.82
Year 5 PV (M)227,071.82238,311.37249,991.63
PV of Terminal Value (M)5,655,663.115,935,605.636,226,525.23
Equity Value (M)6,530,486.546,838,956.077,159,207.46
Shares Outstanding (M)733.63733.63733.63
Fair Value$8,901.66$9,322.13$9,758.66
Upside / Downside253.87%270.59%287.94%

High-Yield Dividend Screener

Page 1 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ARDCAres Dynamic Credit Allocation Fund, Inc.19.91%$2.6577.10%
JGHNuveen Global High Income Fund19.71%$2.4870.08%
BSLBlackstone / GSO Senior Floating Rate Term Fund19.66%$2.6595.83%
RGTRoyce Global Value Trust, Inc.19.58%$2.5637.89%
AIKIAIkido Pharma Inc.19.55%$0.7010.85%
PFNPIMCO Income Strategy Fund II19.43%$1.4672.85%
JLSNuveen Mortgage and Income Fund19.40%$3.5384.31%
ACVVirtus Diversified Income & Convertible Fund19.28%$5.0772.66%
BGBBlackstone/GSO Strategic Credit Fund19.19%$2.2686.72%
PHKPIMCO High Income Fund19.11%$0.9386.61%
DTWDTE Energy Company JR SUB DB 2017 E19.03%$4.0887.19%
EMDWestern Asset Emerging Markets Debt Fund Inc.18.84%$2.0378.17%
SR-PASpire Inc.18.76%$4.5498.60%
SRVNXG Cushing Midstream Energy Fund18.74%$7.5366.75%
CIKCredit Suisse Asset Management Income Fund, Inc.18.41%$0.5282.82%
DHYCredit Suisse High Yield Bond Fund, Inc.18.39%$0.3788.67%
MNRMach Natural Resources LP18.30%$2.0689.28%
PFLPIMCO Income Strategy Fund18.22%$1.5484.57%
EADWells Fargo Advantage Funds - Allspring Income Opportunities Fund18.08%$1.2352.27%
SPESpecial Opportunities Fund, Inc.18.03%$2.6644.19%
AIFApollo Tactical Income Fund Inc.17.93%$2.6660.44%
GABThe Gabelli Equity Trust Inc.17.77%$1.0881.70%
HPFJohn Hancock Preferred Income Fund II17.73%$2.8678.50%
MPVBarings Participation Investors17.65%$2.9395.78%
GBABGuggenheim Taxable Municipal Bond & Investment Grade Debt Trust17.43%$2.5974.37%
TEITempleton Emerging Markets Income Fund17.42%$1.1464.65%
ISDPGIM High Yield Bond Fund, Inc.17.40%$2.5296.64%
HIXWestern Asset High Income Fund II Inc.17.39%$0.7396.11%
NXGNXG NextGen Infrastructure Income Fund17.31%$8.7983.58%
HPIJohn Hancock Preferred Income Fund17.11%$2.7976.40%
RCSPIMCO Strategic Income Fund, Inc.17.08%$1.0075.51%
DUKBDuke Energy Corporation 5.625%16.95%$4.1965.28%
FGBFirst Trust Specialty Finance and Financial Opportunities Fund16.75%$0.7050.91%
RQICohen & Steers Quality Income Realty Fund, Inc.16.75%$1.9287.08%
FPFFirst Trust Intermediate Duration Preferred & Income Fund16.57%$3.0970.83%
EVVEaton Vance Limited Duration Income Fund16.43%$1.6364.70%
AIZNAssurant, Inc. 5.25% Subordinat16.41%$3.2219.47%
NMLNeuberger Berman MLP and Energy Income Fund Inc.16.37%$1.4040.22%
PGPPIMCO Global StocksPLUS & Income Fund16.31%$1.5060.66%
CHWCalamos Global Dynamic Income Fund16.07%$1.2066.54%
BGYBlackRock Enhanced International Dividend Trust15.99%$0.9499.21%
GABBXGabelli Dividend Growth AAA15.98%$2.8540.22%
BDJBlackRock Enhanced Equity Dividend Trust15.90%$1.4972.30%
DSLDoubleLine Income Solutions Fund15.85%$1.7854.50%
PDTJohn Hancock Premium Dividend Fund15.76%$2.0162.66%
TSQTownsquare Media, Inc.15.55%$0.7970.58%
EODWells Fargo Advantage Funds - Allspring Global Dividend Opportunity Fund15.39%$0.9052.51%
LGILazard Global Total Return and Income Fund, Inc.15.37%$2.6882.52%
BSTZBlackRock Science and Technology Trust II15.35%$3.5465.39%
FPIFarmland Partners Inc.15.34%$1.4893.00%