DDM Analysis: 2730.T

Valuation Snapshot

Stable Growth	$2,398.83 - $4,892.09	$3,357.76
Multi-Stage	$2,921.86 - $3,204.30	$3,060.42
Blended Fair Value	$3,209.09
Current Price	$2,109.00
Upside	52.16%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	4.43%	6.36%	41.34	36.46	38.00	43.00	32.75	33.28	27.11	22.55	20.88	18.69
YoY Growth	-	-	13.38%	-4.05%	-11.61%	31.30%	-1.61%	22.76%	20.20%	7.99%	11.75%	-16.28%
Dividend Yield	-	-	1.96%	2.23%	2.61%	3.38%	3.02%	3.05%	2.66%	2.02%	2.05%	2.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	15,041.00
(-) Cash Dividends Paid (M)	4,609.00
(=) Cash Retained (M)	10,432.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,008.20	1,880.13	1,128.08
Cash Retained (M)	10,432.00	10,432.00	10,432.00
(-) Cash Required (M)	-3,008.20	-1,880.13	-1,128.08
(=) Excess Retained (M)	7,423.80	8,551.88	9,303.93
(/) Shares Outstanding (M)	108.41	108.41	108.41
(=) Excess Retained per Share	68.48	78.89	85.82
LTM Dividend per Share	42.52	42.52	42.52
(+) Excess Retained per Share	68.48	78.89	85.82
(=) Adjusted Dividend	111.00	121.40	128.34
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	2.43%	3.43%	4.43%
Fair Value	$2,398.83	$3,357.76	$4,892.09
Upside / Downside	13.74%	59.21%	131.96%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	15,041.00	15,557.48	16,091.69	16,644.25	17,215.77	17,806.93	18,341.14
Payout Ratio	30.64%	42.51%	54.39%	66.26%	78.13%	90.00%	92.50%
Projected Dividends (M)	4,609.00	6,614.16	8,751.59	11,028.00	13,450.44	16,026.24	16,965.55

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.17%	7.17%	7.17%
Growth Rate	2.43%	3.43%	4.43%
Year 1 PV (M)	6,111.78	6,171.45	6,231.11
Year 2 PV (M)	7,472.63	7,619.24	7,767.28
Year 3 PV (M)	8,701.15	8,958.48	9,220.84
Year 4 PV (M)	9,806.40	10,194.98	10,595.00
Year 5 PV (M)	10,796.87	11,334.28	11,892.88
PV of Terminal Value (M)	273,862.10	287,493.42	301,662.22
Equity Value (M)	316,750.94	331,771.86	347,369.32
Shares Outstanding (M)	108.41	108.41	108.41
Fair Value	$2,921.86	$3,060.42	$3,204.30
Upside / Downside	38.54%	45.11%	51.93%

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

Ticker

Industry

Sector

EDION Corporation (2730.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener