DDM Analysis: 6326.T

Valuation Snapshot

Stable Growth	$5,642.09 - $29,917.69	$11,213.99
Multi-Stage	$3,819.86 - $4,182.83	$3,997.99
Blended Fair Value	$7,605.99
Current Price	$1,863.00
Upside	308.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	5.99%	4.38%	50.06	47.36	44.73	42.01	38.12	37.43	35.37	33.39	30.28	32.48
YoY Growth	-	-	5.71%	5.86%	6.48%	10.22%	1.83%	5.82%	5.92%	10.28%	-6.76%	-0.37%
Dividend Yield	-	-	2.73%	1.99%	2.24%	1.82%	1.51%	2.71%	2.20%	1.79%	1.81%	2.11%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	174,483.00
(-) Cash Dividends Paid (M)	57,178.00
(=) Cash Retained (M)	117,305.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	34,896.60	21,810.38	13,086.23
Cash Retained (M)	117,305.00	117,305.00	117,305.00
(-) Cash Required (M)	-34,896.60	-21,810.38	-13,086.23
(=) Excess Retained (M)	82,408.40	95,494.63	104,218.78
(/) Shares Outstanding (M)	1,150.50	1,150.50	1,150.50
(=) Excess Retained per Share	71.63	83.00	90.59
LTM Dividend per Share	49.70	49.70	49.70
(+) Excess Retained per Share	71.63	83.00	90.59
(=) Adjusted Dividend	121.33	132.70	140.28
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	4.63%	5.63%	6.63%
Fair Value	$5,642.09	$11,213.99	$29,917.69
Upside / Downside	202.85%	501.93%	1,505.89%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	174,483.00	184,311.45	194,693.52	205,660.41	217,245.05	229,482.24	236,366.71
Payout Ratio	32.77%	44.22%	55.66%	67.11%	78.55%	90.00%	92.50%
Projected Dividends (M)	57,178.00	81,495.08	108,370.26	138,014.55	170,654.66	206,534.02	218,639.21

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.88%	6.88%	6.88%
Growth Rate	4.63%	5.63%	6.63%
Year 1 PV (M)	75,525.26	76,247.07	76,968.88
Year 2 PV (M)	93,074.72	94,862.29	96,666.87
Year 3 PV (M)	109,851.84	113,031.67	116,272.28
Year 4 PV (M)	125,881.35	130,763.09	135,785.45
Year 5 PV (M)	141,187.31	148,064.30	155,206.70
PV of Terminal Value (M)	3,849,243.91	4,036,734.01	4,231,459.83
Equity Value (M)	4,394,764.38	4,599,702.43	4,812,360.01
Shares Outstanding (M)	1,150.50	1,150.50	1,150.50
Fair Value	$3,819.86	$3,997.99	$4,182.83
Upside / Downside	105.04%	114.60%	124.52%

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

Kubota Corporation (6326.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener