DDM Analysis: 6920.T

Valuation Snapshot

Stable Growth	$43,477.88 - $208,855.20	$94,223.73
Multi-Stage	$23,310.64 - $25,494.72	$24,382.72
Blended Fair Value	$59,303.23
Current Price	$20,305.00
Upside	192.06%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	54.40%	44.72%	271.81	200.85	116.91	86.93	46.96	30.98	18.98	19.98	12.74	11.49
YoY Growth	-	-	35.33%	71.80%	34.49%	85.10%	51.61%	63.16%	-5.00%	56.86%	10.87%	70.39%
Dividend Yield	-	-	1.34%	0.85%	0.50%	0.59%	0.18%	0.36%	0.56%	1.05%	1.10%	2.38%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	94,779.00
(-) Cash Dividends Paid (M)	29,672.00
(=) Cash Retained (M)	65,107.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	18,955.80	11,847.38	7,108.43
Cash Retained (M)	65,107.00	65,107.00	65,107.00
(-) Cash Required (M)	-18,955.80	-11,847.38	-7,108.43
(=) Excess Retained (M)	46,151.20	53,259.63	57,998.58
(/) Shares Outstanding (M)	90.25	90.25	90.25
(=) Excess Retained per Share	511.37	590.13	642.64
LTM Dividend per Share	328.78	328.78	328.78
(+) Excess Retained per Share	511.37	590.13	642.64
(=) Adjusted Dividend	840.15	918.91	971.42
WACC / Discount Rate	7.54%	7.54%	7.54%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$43,477.88	$94,223.73	$208,855.20
Upside / Downside	114.12%	364.04%	928.59%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	94,779.00	100,939.64	107,500.71	114,488.26	121,929.99	129,855.44	133,751.11
Payout Ratio	31.31%	43.05%	54.78%	66.52%	78.26%	90.00%	92.50%
Projected Dividends (M)	29,672.00	43,449.68	58,893.09	76,160.57	95,424.00	116,869.90	123,719.77

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)	40,024.41	40,403.78	40,783.16
Year 2 PV (M)	49,973.64	50,925.50	51,886.34
Year 3 PV (M)	59,531.28	61,240.21	62,981.53
Year 4 PV (M)	68,708.58	71,350.92	74,068.75
Year 5 PV (M)	77,516.54	81,260.61	85,147.99
PV of Terminal Value (M)	1,808,030.12	1,895,358.65	1,986,029.45
Equity Value (M)	2,103,784.56	2,200,539.67	2,300,897.21
Shares Outstanding (M)	90.25	90.25	90.25
Fair Value	$23,310.64	$24,382.72	$25,494.72
Upside / Downside	14.80%	20.08%	25.56%

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

Lasertec Corporation (6920.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener