DDM Analysis: 8842.T

Valuation Snapshot

Stable Growth	$1,188.77 - $1,847.27	$1,493.22
Multi-Stage	$2,754.82 - $3,027.90	$2,888.70
Blended Fair Value	$2,190.96
Current Price	$6,700.00
Upside	-67.30%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	10.69%	5.20%	99.75	60.06	59.99	79.77	59.97	60.03	79.81	59.98	59.89	60.04
YoY Growth	-	-	66.08%	0.12%	-24.81%	33.03%	-0.10%	-24.79%	33.07%	0.15%	-0.25%	-0.05%
Dividend Yield	-	-	1.49%	1.39%	1.52%	1.87%	1.48%	1.19%	1.45%	1.14%	1.24%	1.21%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	754.03
(-) Cash Dividends Paid (M)	597.81
(=) Cash Retained (M)	156.22

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	150.81	94.25	56.55
Cash Retained (M)	156.22	156.22	156.22
(-) Cash Required (M)	-150.81	-94.25	-56.55
(=) Excess Retained (M)	5.41	61.97	99.67
(/) Shares Outstanding (M)	5.99	5.99	5.99
(=) Excess Retained per Share	0.90	10.34	16.63
LTM Dividend per Share	99.75	99.75	99.75
(+) Excess Retained per Share	0.90	10.34	16.63
(=) Adjusted Dividend	100.65	110.09	116.38
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-1.88%	-0.88%	0.12%
Fair Value	$1,188.77	$1,493.22	$1,847.27
Upside / Downside	-82.26%	-77.71%	-72.43%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	754.03	747.38	740.78	734.25	727.77	721.34	742.98
Payout Ratio	79.28%	81.43%	83.57%	85.71%	87.86%	90.00%	92.50%
Projected Dividends (M)	597.81	608.56	619.07	629.34	639.39	649.21	687.26

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.42%	6.42%	6.42%
Growth Rate	-1.88%	-0.88%	0.12%
Year 1 PV (M)	566.05	571.82	577.59
Year 2 PV (M)	535.60	546.58	557.66
Year 3 PV (M)	506.46	522.11	538.07
Year 4 PV (M)	478.61	498.42	518.84
Year 5 PV (M)	452.01	475.52	500.00
PV of Terminal Value (M)	13,971.81	14,698.47	15,455.05
Equity Value (M)	16,510.55	17,312.91	18,147.21
Shares Outstanding (M)	5.99	5.99	5.99
Fair Value	$2,754.82	$2,888.70	$3,027.90
Upside / Downside	-58.88%	-56.89%	-54.81%

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

Tokyo Rakutenchi Co.,Ltd. (8842.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener