DDM Analysis: 6875.T

Valuation Snapshot

Stable Growth	$6,645.96 - $31,927.72	$14,401.82
Multi-Stage	$3,739.35 - $4,079.92	$3,906.56
Blended Fair Value	$9,154.19
Current Price	$7,430.00
Upside	23.21%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	40.08%	9.69%	118.42	102.44	102.31	103.15	21.92	21.96	43.78	43.52	43.13	45.00
YoY Growth	-	-	15.60%	0.13%	-0.81%	370.53%	-0.16%	-49.85%	0.60%	0.91%	-4.18%	-4.16%
Dividend Yield	-	-	2.22%	2.50%	2.75%	3.27%	0.69%	1.05%	3.10%	1.47%	1.55%	3.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,704.08
(-) Cash Dividends Paid (M)	2,386.20
(=) Cash Retained (M)	317.87

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	540.82	338.01	202.81
Cash Retained (M)	317.87	317.87	317.87
(-) Cash Required (M)	-540.82	-338.01	-202.81
(=) Excess Retained (M)	-222.94	-20.14	115.07
(/) Shares Outstanding (M)	16.84	16.84	16.84
(=) Excess Retained per Share	-13.24	-1.20	6.83
LTM Dividend per Share	141.67	141.67	141.67
(+) Excess Retained per Share	-13.24	-1.20	6.83
(=) Adjusted Dividend	128.43	140.47	148.50
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,645.96	$14,401.82	$31,927.72
Upside / Downside	-10.55%	93.83%	329.71%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,704.08	2,879.84	3,067.03	3,266.39	3,478.70	3,704.82	3,815.96
Payout Ratio	88.24%	88.60%	88.95%	89.30%	89.65%	90.00%	92.50%
Projected Dividends (M)	2,386.20	2,551.42	2,728.03	2,916.81	3,118.62	3,334.34	3,529.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	2,350.28	2,372.55	2,394.83
Year 2 PV (M)	2,314.86	2,358.95	2,403.45
Year 3 PV (M)	2,279.93	2,345.38	2,412.07
Year 4 PV (M)	2,245.50	2,331.86	2,420.68
Year 5 PV (M)	2,211.56	2,318.38	2,429.28
PV of Terminal Value (M)	51,581.53	54,072.94	56,659.70
Equity Value (M)	62,983.66	65,800.06	68,720.02
Shares Outstanding (M)	16.84	16.84	16.84
Fair Value	$3,739.35	$3,906.56	$4,079.92
Upside / Downside	-49.67%	-47.42%	-45.09%

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

Periods / Units / Analysis

Fundamentals

Valuations

Mode

Miscellaneous

Ticker

Industry

Sector

MegaChips Corporation (6875.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener