DDM Analysis: 4704.T

Valuation Snapshot

Stable Growth	$10,181.11 - $52,436.16	$20,721.42
Multi-Stage	$5,840.08 - $6,376.27	$6,103.32
Blended Fair Value	$13,412.37
Current Price	$8,100.00
Upside	65.58%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	34.36%	19.83%	727.80	153.12	200.61	156.97	163.86	166.23	149.57	141.20	109.55	112.16
YoY Growth	-	-	375.31%	-23.67%	27.80%	-4.21%	-1.42%	11.14%	5.93%	28.89%	-2.32%	-5.90%
Dividend Yield	-	-	7.27%	1.99%	3.10%	2.19%	2.96%	3.11%	2.77%	2.22%	2.21%	2.72%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	34,883.00
(-) Cash Dividends Paid (M)	23,490.00
(=) Cash Retained (M)	11,393.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	6,976.60	4,360.38	2,616.23
Cash Retained (M)	11,393.00	11,393.00	11,393.00
(-) Cash Required (M)	-6,976.60	-4,360.38	-2,616.23
(=) Excess Retained (M)	4,416.40	7,032.63	8,776.78
(/) Shares Outstanding (M)	132.30	132.30	132.30
(=) Excess Retained per Share	33.38	53.16	66.34
LTM Dividend per Share	177.55	177.55	177.55
(+) Excess Retained per Share	33.38	53.16	66.34
(=) Adjusted Dividend	210.93	230.71	243.89
WACC / Discount Rate	7.69%	7.69%	7.69%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$10,181.11	$20,721.42	$52,436.16
Upside / Downside	25.69%	155.82%	547.36%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	34,883.00	37,150.40	39,565.17	42,136.91	44,875.81	47,792.73	49,226.52
Payout Ratio	67.34%	71.87%	76.40%	80.94%	85.47%	90.00%	92.50%
Projected Dividends (M)	23,490.00	26,700.55	30,229.23	34,103.82	38,354.40	43,013.46	45,534.53

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.69%	7.69%	7.69%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	24,562.07	24,794.88	25,027.70
Year 2 PV (M)	25,580.93	26,068.18	26,560.02
Year 3 PV (M)	26,548.32	27,310.43	28,086.98
Year 4 PV (M)	27,465.90	28,522.16	29,608.60
Year 5 PV (M)	28,335.29	29,703.90	31,124.88
PV of Terminal Value (M)	640,156.40	671,076.20	703,179.36
Equity Value (M)	772,648.91	807,475.74	843,587.54
Shares Outstanding (M)	132.30	132.30	132.30
Fair Value	$5,840.08	$6,103.32	$6,376.27
Upside / Downside	-27.90%	-24.65%	-21.28%

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

Trend Micro Incorporated (4704.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener