DDM Analysis: 1885.T

Valuation Snapshot

Stable Growth	$36,234.07 - $42,689.88	$40,006.67
Multi-Stage	$26,069.06 - $28,615.53	$27,318.50
Blended Fair Value	$33,662.58
Current Price	$1,513.00
Upside	2,124.89%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	39.20%	22.89%	41.13	25.27	24.77	19.31	12.37	7.87	5.27	0.00	10.49	5.25
YoY Growth	-	-	62.72%	2.04%	28.28%	56.07%	57.21%	49.28%	0.00%	-100.00%	100.00%	0.24%
Dividend Yield	-	-	2.72%	2.46%	3.19%	3.11%	2.01%	2.02%	1.24%	0.00%	2.36%	1.30%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,020.00
(-) Cash Dividends Paid (M)	1,629.50
(=) Cash Retained (M)	15,390.50

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,404.00	2,127.50	1,276.50
Cash Retained (M)	15,390.50	15,390.50	15,390.50
(-) Cash Required (M)	-3,404.00	-2,127.50	-1,276.50
(=) Excess Retained (M)	11,986.50	13,263.00	14,114.00
(/) Shares Outstanding (M)	79.29	79.29	79.29
(=) Excess Retained per Share	151.17	167.27	178.01
LTM Dividend per Share	20.55	20.55	20.55
(+) Excess Retained per Share	151.17	167.27	178.01
(=) Adjusted Dividend	171.73	187.82	198.56
WACC / Discount Rate	1.07%	1.07%	1.07%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$36,234.07	$40,006.67	$42,689.88
Upside / Downside	2,294.85%	2,544.19%	2,721.54%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,020.00	18,126.30	19,304.51	20,559.30	21,895.66	23,318.88	24,018.44
Payout Ratio	9.57%	25.66%	41.74%	57.83%	73.91%	90.00%	92.50%
Projected Dividends (M)	1,629.50	4,651.07	8,058.56	11,889.36	16,184.13	20,986.99	22,217.06

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	1.07%	1.07%	1.07%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	4,558.65	4,601.86	4,645.07
Year 2 PV (M)	7,741.50	7,888.95	8,037.80
Year 3 PV (M)	11,194.65	11,516.01	11,843.46
Year 4 PV (M)	14,935.69	15,510.08	16,100.87
Year 5 PV (M)	18,983.22	19,900.12	20,852.11
PV of Terminal Value (M)	2,009,585.20	2,106,648.91	2,207,427.49
Equity Value (M)	2,066,998.92	2,166,065.94	2,268,906.80
Shares Outstanding (M)	79.29	79.29	79.29
Fair Value	$26,069.06	$27,318.50	$28,615.53
Upside / Downside	1,623.00%	1,705.58%	1,791.31%

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

Mode

Ticker

Industry

Sector

TOA Corporation (1885.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener