DDM Analysis: 3167.T

Valuation Snapshot

Stable Growth	$1,480.40 - $3,199.82	$2,116.00
Multi-Stage	$2,089.46 - $2,293.26	$2,189.43
Blended Fair Value	$2,152.71
Current Price	$1,041.00
Upside	106.79%
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	$1,480.40	$2,116.00	$3,199.82
Upside / Downside	42.21%	103.27%	207.38%

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)	5,221.66	5,272.88	5,324.10
Year 2 PV (M)	5,912.66	6,029.23	6,146.93
Year 3 PV (M)	6,537.55	6,731.83	6,929.92
Year 4 PV (M)	7,100.61	7,383.34	7,674.43
Year 5 PV (M)	7,605.89	7,986.32	8,381.82
PV of Terminal Value (M)	240,733.00	252,773.94	265,291.94
Equity Value (M)	273,111.37	286,177.54	299,749.14
Shares Outstanding (M)	130.71	130.71	130.71
Fair Value	$2,089.46	$2,189.43	$2,293.26
Upside / Downside	100.72%	110.32%	120.29%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 13 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
CL	Colgate-Palmolive Company	2.88%	$2.24	62.40%
TCBK	TriCo Bancshares	2.87%	$1.35	37.83%
0U6R.L	Bunge Limited	2.86%	$3.05	31.37%
FBMS	The First Bancshares, Inc.	2.86%	$0.97	39.72%
RILYG	B. Riley Financial, Inc. 5.00% Senior Notes due 2026	2.86%	$0.58	56.91%
CNS	Cohen & Steers, Inc.	2.85%	$1.81	56.91%
MRBK	Meridian Corporation	2.85%	$0.49	27.85%
AMGN	Amgen Inc.	2.84%	$9.31	72.03%
BKH	Black Hills Corporation	2.84%	$1.98	50.60%
GABC	German American Bancorp, Inc.	2.84%	$1.11	40.35%
HOMB	Home Bancshares, Inc.	2.84%	$0.79	34.17%
KO	The Coca-Cola Company	2.84%	$1.96	65.04%
SBFG	SB Financial Group, Inc.	2.84%	$0.61	28.02%
TSBK	Timberland Bancorp, Inc.	2.84%	$1.00	27.24%
CATY	Cathay General Bancorp	2.83%	$1.38	31.20%
CWT	California Water Service Group	2.83%	$1.22	53.25%
EBIX	Ebix, Inc.	2.83%	$0.08	46.85%
CMS-PB	Consumers Energy Company	2.82%	$2.17	62.27%
EPRT	Essential Properties Realty Trust, Inc.	2.82%	$0.85	70.58%
GPK	Graphic Packaging Holding Company	2.82%	$0.43	24.85%
VALSX	Value Line Select Growth Fund	2.82%	$0.87	56.29%
CCNE	CNB Financial Corporation	2.81%	$0.72	35.05%
ORRF	Orrstown Financial Services, Inc.	2.81%	$0.98	26.05%
TXNM	TXNM Energy, Inc.	2.80%	$1.65	86.75%
STC	Stewart Information Services Corporation	2.79%	$1.95	54.56%
CVLY	Codorus Valley Bancorp, Inc.	2.77%	$0.67	28.98%
KKRS	KKR Group Finance Co. IX LLC 4.	2.77%	$0.49	7.61%
SHBI	Shore Bancshares, Inc.	2.77%	$0.48	28.28%
HNNA	Hennessy Advisors, Inc.	2.76%	$0.27	21.11%
HONE	HarborOne Bancorp, Inc.	2.76%	$0.33	51.05%
KMT	Kennametal Inc.	2.76%	$0.80	65.12%
PNM	PNM Resources, Inc.	2.76%	$1.12	57.65%
HWC	Hancock Whitney Corporation	2.75%	$1.77	31.35%
YOU	Clear Secure, Inc.	2.75%	$0.95	50.89%
0HE2.L	Ameren Corporation	2.74%	$2.78	53.51%
MTDR	Matador Resources Company	2.74%	$1.19	18.96%
OFG	OFG Bancorp	2.74%	$1.12	25.13%
VLO	Valero Energy Corporation	2.74%	$4.53	93.65%
YORW	The York Water Company	2.73%	$0.87	62.37%
CCZ	Comcast Holdings Corp.	2.72%	$1.63	26.92%
K	Kellanova	2.72%	$2.27	62.18%
ADT	ADT Inc.	2.71%	$0.22	29.95%
AVT	Avnet, Inc.	2.71%	$1.34	48.46%
BKU	BankUnited, Inc.	2.71%	$1.21	34.19%
CNOB	ConnectOne Bancorp, Inc.	2.71%	$0.71	48.64%
GBX	The Greenbrier Companies, Inc.	2.71%	$1.28	19.40%
PBHC	Pathfinder Bancorp, Inc.	2.71%	$0.38	26.39%
TRIN	Trinity Capital Inc.	2.71%	$0.41	20.50%
RILYN	B. Riley Financial, Inc. - 6.50	2.70%	$0.58	56.91%
0L5A.L	Sempra	2.69%	$2.41	72.79%

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