DDM Analysis: 8334.T

Valuation Snapshot

Stable Growth	$6,708.98 - $24,257.75	$21,267.27
Multi-Stage	$3,054.93 - $3,343.37	$3,196.50
Blended Fair Value	$12,231.89
Current Price	$1,210.50
Upside	910.48%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	17.60%	10.86%	32.26	20.91	16.05	15.30	14.22	14.35	14.68	13.64	14.47	14.08
YoY Growth	-	-	54.32%	30.23%	4.89%	7.62%	-0.87%	-2.29%	7.60%	-5.71%	2.76%	22.35%
Dividend Yield	-	-	2.67%	2.01%	3.04%	4.00%	4.06%	4.19%	3.77%	2.34%	2.15%	3.81%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	46,798.00
(-) Cash Dividends Paid (M)	12,378.00
(=) Cash Retained (M)	34,420.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	9,359.60	5,849.75	3,509.85
Cash Retained (M)	34,420.00	34,420.00	34,420.00
(-) Cash Required (M)	-9,359.60	-5,849.75	-3,509.85
(=) Excess Retained (M)	25,060.40	28,570.25	30,910.15
(/) Shares Outstanding (M)	383.67	383.67	383.67
(=) Excess Retained per Share	65.32	74.47	80.56
LTM Dividend per Share	32.26	32.26	32.26
(+) Excess Retained per Share	65.32	74.47	80.56
(=) Adjusted Dividend	97.58	106.73	112.83
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$6,708.98	$21,267.27	$24,257.75
Upside / Downside	454.23%	1,656.90%	1,903.94%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	46,798.00	49,839.87	53,079.46	56,529.63	60,204.05	64,117.32	66,040.84
Payout Ratio	26.45%	39.16%	51.87%	64.58%	77.29%	90.00%	92.50%
Projected Dividends (M)	12,378.00	19,517.23	27,532.27	36,506.80	46,531.69	57,705.58	61,087.77

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.03%	7.03%	7.03%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	18,063.32	18,234.53	18,405.75
Year 2 PV (M)	23,583.08	24,032.27	24,485.70
Year 3 PV (M)	28,940.86	29,771.65	30,618.18
Year 4 PV (M)	34,140.18	35,453.11	36,803.56
Year 5 PV (M)	39,184.47	41,077.09	43,042.15
PV of Terminal Value (M)	1,028,169.84	1,077,830.83	1,129,392.46
Equity Value (M)	1,172,081.73	1,226,399.48	1,282,747.79
Shares Outstanding (M)	383.67	383.67	383.67
Fair Value	$3,054.93	$3,196.50	$3,343.37
Upside / Downside	152.37%	164.06%	176.20%

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

The Gunma Bank, Ltd. (8334.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener