DDM Analysis: 6736.T

Valuation Snapshot

Stable Growth	$25,967.23 - $99,995.18	$43,924.88
Multi-Stage	$81,162.54 - $89,711.09	$85,350.92
Blended Fair Value	$64,637.90
Current Price	$8,200.00
Upside	688.27%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	34.70%	24.77%	89.93	20.33	21.50	32.23	0.00	20.28	20.24	20.17	20.17	15.06
YoY Growth	-	-	342.45%	-5.47%	-33.30%	0.00%	-100.00%	0.22%	0.32%	0.00%	33.99%	53.06%
Dividend Yield	-	-	1.60%	0.42%	1.21%	2.10%	0.00%	1.32%	1.49%	3.08%	2.71%	2.31%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	21,269.07
(-) Cash Dividends Paid (M)	1,556.69
(=) Cash Retained (M)	19,712.37

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	4,253.81	2,658.63	1,595.18
Cash Retained (M)	19,712.37	19,712.37	19,712.37
(-) Cash Required (M)	-4,253.81	-2,658.63	-1,595.18
(=) Excess Retained (M)	15,458.56	17,053.74	18,117.19
(/) Shares Outstanding (M)	22.27	22.27	22.27
(=) Excess Retained per Share	694.13	765.76	813.52
LTM Dividend per Share	69.90	69.90	69.90
(+) Excess Retained per Share	694.13	765.76	813.52
(=) Adjusted Dividend	764.03	835.66	883.42
WACC / Discount Rate	0.88%	0.88%	0.88%
Growth Rate	-2.00%	-1.00%	0.00%
Fair Value	$25,967.23	$43,924.88	$99,995.18
Upside / Downside	216.67%	435.67%	1,119.45%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	21,269.07	21,056.38	20,845.81	20,637.35	20,430.98	20,226.67	20,833.47
Payout Ratio	7.32%	23.86%	40.39%	56.93%	73.46%	90.00%	92.50%
Projected Dividends (M)	1,556.69	5,023.05	8,419.92	11,748.35	15,009.38	18,204.00	19,270.96

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.88%	0.88%	0.88%
Growth Rate	-2.00%	-1.00%	0.00%
Year 1 PV (M)	4,928.77	4,979.06	5,029.35
Year 2 PV (M)	8,106.81	8,273.10	8,441.07
Year 3 PV (M)	11,099.15	11,442.40	11,792.65
Year 4 PV (M)	13,913.82	14,490.48	15,084.89
Year 5 PV (M)	16,558.52	17,420.76	18,318.55
PV of Terminal Value (M)	1,752,903.29	1,844,181.03	1,939,222.21
Equity Value (M)	1,807,510.35	1,900,786.83	1,997,888.73
Shares Outstanding (M)	22.27	22.27	22.27
Fair Value	$81,162.54	$85,350.92	$89,711.09
Upside / Downside	889.79%	940.86%	994.04%

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

Sun Corporation (6736.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener