DDM Analysis: 6269.T

Valuation Snapshot

Stable Growth	$48.13 - $84.26	$63.53
Multi-Stage	$45.56 - $49.80	$47.64
Blended Fair Value	$55.59
Current Price	$42.95
Upside	29.42%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-62.50%	5.25%	0.33	0.00	0.00	0.28	0.37	44.43	42.35	32.02	29.94	27.86
YoY Growth	-	-	224,780.00%	-47.37%	-99.90%	-24.83%	-99.17%	4.91%	32.25%	6.95%	7.47%	14,005.53%
Dividend Yield	-	-	1.20%	0.00%	0.00%	2.66%	1.81%	365.64%	144.72%	127.97%	140.96%	190.17%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	241.99
(-) Cash Dividends Paid (M)	58.56
(=) Cash Retained (M)	183.43

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	48.40	30.25	18.15
Cash Retained (M)	183.43	183.43	183.43
(-) Cash Required (M)	-48.40	-30.25	-18.15
(=) Excess Retained (M)	135.03	153.18	165.28
(/) Shares Outstanding (M)	68.27	68.27	68.27
(=) Excess Retained per Share	1.98	2.24	2.42
LTM Dividend per Share	0.86	0.86	0.86
(+) Excess Retained per Share	1.98	2.24	2.42
(=) Adjusted Dividend	2.84	3.10	3.28
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	3.88%	4.88%	5.88%
Fair Value	$48.13	$63.53	$84.26
Upside / Downside	12.07%	47.92%	96.19%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	241.99	253.79	266.17	279.15	292.77	307.05	316.26
Payout Ratio	24.20%	37.36%	50.52%	63.68%	76.84%	90.00%	92.50%
Projected Dividends (M)	58.56	94.82	134.47	177.76	224.96	276.34	292.54

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	10.00%	10.00%	10.00%
Growth Rate	3.88%	4.88%	5.88%
Year 1 PV (M)	85.38	86.20	87.02
Year 2 PV (M)	109.03	111.14	113.27
Year 3 PV (M)	129.78	133.57	137.42
Year 4 PV (M)	147.89	153.67	159.61
Year 5 PV (M)	163.58	171.61	179.95
PV of Terminal Value (M)	2,474.95	2,596.40	2,722.57
Equity Value (M)	3,110.62	3,252.58	3,399.84
Shares Outstanding (M)	68.27	68.27	68.27
Fair Value	$45.56	$47.64	$49.80
Upside / Downside	6.08%	10.92%	15.95%

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

MODEC, Inc. (6269.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener