DDM Analysis: 3167.T

Valuation Snapshot

Stable Growth	$1,480.45 - $3,200.06	$2,116.10
Multi-Stage	$2,089.58 - $2,293.38	$2,189.55
Blended Fair Value	$2,152.83
Current Price	$1,041.00
Upside	106.80%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	3.94%	12.38%	34.14	32.14	33.15	31.15	28.14	28.14	28.10	30.56	16.51	10.65
YoY Growth	-	-	6.24%	-3.05%	6.41%	10.71%	0.00%	0.14%	-8.04%	85.08%	55.03%	0.22%
Dividend Yield	-	-	3.44%	3.29%	3.68%	3.51%	3.11%	2.83%	3.01%	2.85%	1.97%	1.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	10,439.00
(-) Cash Dividends Paid (M)	4,460.00
(=) Cash Retained (M)	5,979.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	2,087.80	1,304.88	782.93
Cash Retained (M)	5,979.00	5,979.00	5,979.00
(-) Cash Required (M)	-2,087.80	-1,304.88	-782.93
(=) Excess Retained (M)	3,891.20	4,674.13	5,196.08
(/) Shares Outstanding (M)	130.71	130.71	130.71
(=) Excess Retained per Share	29.77	35.76	39.75
LTM Dividend per Share	34.12	34.12	34.12
(+) Excess Retained per Share	29.77	35.76	39.75
(=) Adjusted Dividend	63.89	69.88	73.87
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.94%	2.94%	3.94%
Fair Value	$1,480.45	$2,116.10	$3,200.06
Upside / Downside	42.21%	103.28%	207.40%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	10,439.00	10,746.41	11,062.88	11,388.67	11,724.05	12,069.31	12,431.39
Payout Ratio	42.72%	52.18%	61.63%	71.09%	80.54%	90.00%	92.50%
Projected Dividends (M)	4,460.00	5,607.43	6,818.57	8,096.18	9,443.12	10,862.38	11,499.03

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.34%	6.34%	6.34%
Growth Rate	1.94%	2.94%	3.94%
Year 1 PV (M)	5,221.67	5,272.89	5,324.11
Year 2 PV (M)	5,912.68	6,029.25	6,146.95
Year 3 PV (M)	6,537.58	6,731.86	6,929.95
Year 4 PV (M)	7,100.66	7,383.39	7,674.48
Year 5 PV (M)	7,605.95	7,986.38	8,381.89
PV of Terminal Value (M)	240,747.50	252,789.16	265,307.92
Equity Value (M)	273,126.04	286,192.94	299,765.31
Shares Outstanding (M)	130.71	130.71	130.71
Fair Value	$2,089.58	$2,189.55	$2,293.38
Upside / Downside	100.73%	110.33%	120.31%

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

Analysis Mode

Ticker

Industry

Sector

TOKAI Holdings Corporation (3167.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener