DDM Analysis: 2767.T

Valuation Snapshot

Stable Growth	$7,071.00 - $20,052.24	$11,031.38
Multi-Stage	$4,622.71 - $5,058.49	$4,836.61
Blended Fair Value	$7,933.99
Current Price	$2,264.00
Upside	250.44%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	51.19%	4.66%	41.90	31.39	10.34	5.16	5.30	5.30	2.71	26.58	26.58	31.89
YoY Growth	-	-	33.49%	203.72%	100.31%	-2.72%	0.00%	95.86%	-89.81%	0.00%	-16.63%	20.02%
Dividend Yield	-	-	2.02%	1.83%	0.35%	1.14%	2.20%	3.19%	1.05%	5.08%	4.41%	5.06%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,888.00
(-) Cash Dividends Paid (M)	61.00
(=) Cash Retained (M)	17,827.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,577.60	2,236.00	1,341.60
Cash Retained (M)	17,827.00	17,827.00	17,827.00
(-) Cash Required (M)	-3,577.60	-2,236.00	-1,341.60
(=) Excess Retained (M)	14,249.40	15,591.00	16,485.40
(/) Shares Outstanding (M)	62.40	62.40	62.40
(=) Excess Retained per Share	228.34	249.84	264.17
LTM Dividend per Share	0.98	0.98	0.98
(+) Excess Retained per Share	228.34	249.84	264.17
(=) Adjusted Dividend	229.32	250.82	265.15
WACC / Discount Rate	8.92%	8.92%	8.92%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$7,071.00	$11,031.38	$20,052.24
Upside / Downside	212.32%	387.25%	785.70%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,888.00	19,050.72	20,289.02	21,607.80	23,012.31	24,508.11	25,243.35
Payout Ratio	0.34%	18.27%	36.20%	54.14%	72.07%	90.00%	92.50%
Projected Dividends (M)	61.00	3,481.10	7,345.56	11,697.69	16,584.56	22,057.30	23,350.10

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	8.92%	8.92%	8.92%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,165.96	3,195.97	3,225.98
Year 2 PV (M)	6,075.80	6,191.53	6,308.35
Year 3 PV (M)	8,799.70	9,052.31	9,309.71
Year 4 PV (M)	11,346.48	11,782.84	12,231.66
Year 5 PV (M)	13,724.58	14,387.48	15,075.75
PV of Terminal Value (M)	245,361.00	257,212.03	269,516.62
Equity Value (M)	288,473.53	301,822.16	315,668.07
Shares Outstanding (M)	62.40	62.40	62.40
Fair Value	$4,622.71	$4,836.61	$5,058.49
Upside / Downside	104.18%	113.63%	123.43%

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

Fields Corporation (2767.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener