DDM Analysis: 1887.T

Valuation Snapshot

Stable Growth	$987.60 - $3,096.46	$2,900.02
Multi-Stage	$1,532.69 - $1,692.32	$1,610.92
Blended Fair Value	$2,255.47
Current Price	$468.00
Upside	381.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-13.31%	19.79%	22.58	27.24	28.35	28.74	30.79	46.13	13.12	7.49	8.11	6.24
YoY Growth	-	-	-17.10%	-3.91%	-1.34%	-6.67%	-33.24%	251.66%	75.21%	-7.68%	29.94%	68.12%
Dividend Yield	-	-	4.83%	5.63%	4.63%	4.75%	5.35%	7.94%	2.56%	1.20%	1.30%	1.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,333.00
(-) Cash Dividends Paid (M)	421.00
(=) Cash Retained (M)	912.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	266.60	166.63	99.98
Cash Retained (M)	912.00	912.00	912.00
(-) Cash Required (M)	-266.60	-166.63	-99.98
(=) Excess Retained (M)	645.40	745.38	812.03
(/) Shares Outstanding (M)	80.28	80.28	80.28
(=) Excess Retained per Share	8.04	9.28	10.12
LTM Dividend per Share	5.24	5.24	5.24
(+) Excess Retained per Share	8.04	9.28	10.12
(=) Adjusted Dividend	13.28	14.53	15.36
WACC / Discount Rate	0.13%	0.13%	0.13%
Growth Rate	-1.20%	-0.20%	0.80%
Fair Value	$987.60	$2,900.02	$3,096.46
Upside / Downside	111.03%	519.66%	561.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,333.00	1,330.34	1,327.68	1,325.03	1,322.38	1,319.74	1,359.33
Payout Ratio	31.58%	43.27%	54.95%	66.63%	78.32%	90.00%	92.50%
Projected Dividends (M)	421.00	575.59	729.56	882.91	1,035.64	1,187.76	1,257.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.13%	0.13%	0.13%
Growth Rate	-1.20%	-0.20%	0.80%
Year 1 PV (M)	569.09	574.85	580.61
Year 2 PV (M)	713.17	727.68	742.33
Year 3 PV (M)	853.32	879.50	906.20
Year 4 PV (M)	989.63	1,030.31	1,072.23
Year 5 PV (M)	1,122.17	1,180.12	1,240.45
PV of Terminal Value (M)	118,794.47	124,929.26	131,314.92
Equity Value (M)	123,041.85	129,321.71	135,856.73
Shares Outstanding (M)	80.28	80.28	80.28
Fair Value	$1,532.69	$1,610.92	$1,692.32
Upside / Downside	227.50%	244.21%	261.61%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 12 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
SO	The Southern Company	3.09%	$2.69	67.01%
CFR	Cullen/Frost Bankers, Inc.	3.08%	$3.94	39.68%
CMS	CMS Energy Corporation	3.08%	$2.17	62.27%
SJW	SJW Group	3.08%	$1.60	52.08%
SNV	Synovus Financial Corp.	3.08%	$1.54	27.05%
0HCT.L	Alliant Energy Corporation	3.07%	$1.99	62.84%
0M3L.L	Zions Bancorporation, National Association	3.07%	$1.79	31.01%
IVZ	Invesco Ltd.	3.07%	$0.83	35.83%
SWX	Southwest Gas Holdings, Inc.	3.07%	$2.46	38.44%
PEG	Public Service Enterprise Group Incorporated	3.06%	$2.48	59.65%
CASS	Cass Information Systems, Inc.	3.05%	$1.24	52.58%
CIVB	Civista Bancshares, Inc.	3.05%	$0.67	25.26%
TXN	Texas Instruments Incorporated	3.05%	$5.41	98.14%
CTRE	CareTrust REIT, Inc.	3.04%	$1.10	89.62%
UCB	United Community Banks, Inc.	3.04%	$0.95	36.76%
DRI	Darden Restaurants, Inc.	3.03%	$5.68	60.69%
HMN	Horace Mann Educators Corporation	3.02%	$1.36	34.55%
VG	Venture Global, Inc.	3.02%	$0.21	24.09%
HFBL	Home Federal Bancorp, Inc. of Louisiana	3.01%	$0.54	35.96%
TOWN	TowneBank	3.01%	$1.00	45.24%
GBCI	Glacier Bancorp, Inc.	3.00%	$1.34	64.06%
MBWM	Mercantile Bank Corporation	3.00%	$1.43	27.14%
PPL	PPL Corporation	3.00%	$1.05	71.70%
DTSQ	DT Cloud Star Acquisition Corporation	2.99%	$0.32	87.02%
EBMT	Eagle Bancorp Montana, Inc.	2.99%	$0.58	33.76%
INDB	Independent Bank Corp.	2.99%	$2.19	35.86%
ESSA	ESSA Bancorp, Inc.	2.98%	$0.61	39.75%
RDN	Radian Group Inc.	2.98%	$1.07	25.60%
0K0X.L	MetLife, Inc.	2.96%	$2.36	41.08%
CUBB	Customers Bancorp, Inc 5.375% S	2.96%	$0.66	12.54%
HBB	Hamilton Beach Brands Holding Company	2.96%	$0.47	20.02%
SD	SandRidge Energy, Inc.	2.96%	$0.44	24.38%
STRW	Strawberry Fields REIT LLC	2.95%	$0.38	70.76%
INGR	Ingredion Incorporated	2.94%	$3.23	32.02%
JWN	Nordstrom, Inc.	2.94%	$0.73	42.03%
PKBK	Parke Bancorp, Inc.	2.94%	$0.71	25.08%
0JW2.L	M&T Bank Corporation	2.93%	$5.91	33.38%
EIG	Employers Holdings, Inc.	2.93%	$1.26	48.48%
MYE	Myers Industries, Inc.	2.93%	$0.55	73.41%
RM	Regional Management Corp.	2.93%	$1.15	28.16%
HSY	The Hershey Company	2.92%	$5.33	79.75%
STZ	Constellation Brands, Inc.	2.92%	$4.12	59.24%
AROC	Archrock, Inc.	2.91%	$0.77	51.05%
JXN	Jackson Financial Inc.	2.91%	$3.13	38.19%
OSPN	OneSpan Inc.	2.91%	$0.36	23.87%
0LC6.L	Sysco Corporation	2.90%	$2.10	55.57%
EXE	Expand Energy Corporation	2.89%	$3.17	87.89%
PG	The Procter & Gamble Company	2.89%	$4.09	59.50%
RES	RPC, Inc.	2.89%	$0.16	72.96%
0M1R.L	Xcel Energy Inc.	2.88%	$2.16	65.69%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

JDC Corporation (1887.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener