Definitive Analysis
Loading...
Definitive Analysis

Financial Statements

Company Industry Sector

Fundamentals

Margins Returns Growth Rates Metrics/Ratios

Valuations

Projections DCF DDM EPV Multiples Valuations

Miscellaneous

Indicators Charts WACC Beta Predictability

Mode

Company Industry Sector

Ticker

Industry

Sector

FreeBit Co., Ltd. (3843.T)

Company Dividend Discount ModelIndustry: Internet Content & InformationSector: Communication Services

Valuation Snapshot

Stable Growth$6,234.94 - $26,962.82$15,126.06
Multi-Stage$3,128.26 - $3,423.73$3,273.29
Blended Fair Value$9,199.67
Current Price$1,517.00
Upside506.44%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS28.11%14.78%26.517.856.957.227.547.687.697.757.687.73
YoY Growth--237.72%12.97%-3.75%-4.28%-1.83%-0.06%-0.87%0.99%-0.69%15.73%
Dividend Yield--1.75%0.57%0.59%0.81%0.97%1.04%0.70%0.75%0.86%0.99%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)2,749.30
(-) Cash Dividends Paid (M)537.00
(=) Cash Retained (M)2,212.30
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)549.86343.66206.20
Cash Retained (M)2,212.302,212.302,212.30
(-) Cash Required (M)-549.86-343.66-206.20
(=) Excess Retained (M)1,662.441,868.632,006.10
(/) Shares Outstanding (M)20.2820.2820.28
(=) Excess Retained per Share81.9892.1598.93
LTM Dividend per Share26.4826.4826.48
(+) Excess Retained per Share81.9892.1598.93
(=) Adjusted Dividend108.46118.63125.41
WACC / Discount Rate7.34%7.34%7.34%
Growth Rate5.50%6.50%7.50%
Fair Value$6,234.94$15,126.06$26,962.82
Upside / Downside311.00%897.10%1,677.38%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)2,749.302,928.003,118.323,321.013,536.883,766.773,879.78
Payout Ratio19.53%33.63%47.72%61.81%75.91%90.00%92.50%
Projected Dividends (M)537.00984.561,488.042,052.812,684.723,390.103,588.79

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate7.34%7.34%7.34%
Growth Rate5.50%6.50%7.50%
Year 1 PV (M)908.67917.28925.89
Year 2 PV (M)1,267.471,291.611,315.98
Year 3 PV (M)1,613.731,660.051,707.26
Year 4 PV (M)1,947.782,022.692,099.73
Year 5 PV (M)2,269.942,379.582,493.41
PV of Terminal Value (M)55,428.9358,106.1660,885.87
Equity Value (M)63,436.5166,377.3769,428.14
Shares Outstanding (M)20.2820.2820.28
Fair Value$3,128.26$3,273.29$3,423.73
Upside / Downside106.21%115.77%125.69%

High-Yield Dividend Screener

« Prev Page 14 of 30 Next »
Ticker ⇵ Company ⇵ Dividend Yield % ▼ Dividend Per Share ⇵ Payout Ratio % ⇵
UVSPUnivest Financial Corporation2.69%$0.8728.95%
VBTXVeritex Holdings, Inc.2.69%$0.8138.53%
CBTCabot Corporation2.68%$1.8029.00%
PKOHPark-Ohio Holdings Corp.2.68%$0.5633.19%
WINAWinmark Corporation2.68%$10.7696.24%
CHCOCity Holding Company2.67%$3.2036.27%
IDAIDACORP, Inc.2.67%$3.4058.98%
LFVNLifeVantage Corporation2.67%$0.1618.67%
MMM3M Company2.67%$4.3168.77%
MSEXMiddlesex Water Company2.67%$1.3456.69%
ONBOld National Bancorp2.67%$0.6035.48%
0HQU.LCF Industries Holdings, Inc.2.66%$2.0724.22%
MGYMagnolia Oil & Gas Corporation2.66%$0.6032.28%
PEBKPeoples Bancorp of North Carolina, Inc.2.66%$0.9530.99%
GSBCGreat Southern Bancorp, Inc.2.65%$1.6326.64%
HDThe Home Depot, Inc.2.65%$9.1562.39%
MVBFMVB Financial Corp.2.65%$0.6827.31%
PPGPPG Industries, Inc.2.65%$2.7662.85%
TWMIXAmerican Century Emerging Markets Investor Class2.64%$0.4076.80%
0M2A.LAdeia Inc.2.63%$0.3553.29%
ALLYAlly Financial Inc.2.63%$1.2059.56%
FRAFFranklin Financial Services Corporation2.63%$1.2836.88%
LEALear Corporation2.63%$3.1237.81%
VHIValhi, Inc.2.63%$0.3249.46%
FHIFederated Hermes, Inc.2.62%$1.3727.23%
MKCMcCormick & Company, Incorporated2.62%$1.7661.04%
SLBSLB N.V.2.62%$1.0542.94%
BAHBooz Allen Hamilton Holding Corporation2.61%$2.2233.15%
GILDGilead Sciences, Inc.2.61%$3.1849.10%
AWRAmerican States Water Company2.60%$1.8855.89%
CBANColony Bankcorp, Inc.2.59%$0.4628.75%
MDUMDU Resources Group, Inc.2.59%$0.5162.41%
PLBCPlumas Bancorp2.59%$1.1427.38%
CRD-ACrawford & Company2.58%$0.2843.18%
WBSWebster Financial Corporation2.57%$1.6429.21%
FANGDiamondback Energy, Inc.2.56%$3.9026.98%
JEFJefferies Financial Group Inc.2.56%$1.6349.77%
UNHUnitedHealth Group Incorporated2.56%$8.6044.61%
DOXAmdocs Limited2.55%$2.0439.68%
DVNDevon Energy Corporation2.55%$0.9622.55%
TGNATEGNA Inc.2.55%$0.4923.26%
CFFIC&F Financial Corporation2.54%$1.8022.24%
MTHMeritage Homes Corporation2.54%$1.6821.92%
DTMDT Midstream, Inc.2.52%$3.0477.42%
LEVILevi Strauss & Co.2.52%$0.5234.78%
NFGNational Fuel Gas Company2.52%$2.0736.34%
AMNBAmerican National Bankshares Inc.2.51%$1.2048.76%
HIMYXPioneer High Income Municipal Fund Class Y2.51%$0.1481.31%
ACNBACNB Corporation2.50%$1.1837.66%
FMBHFirst Mid Bancshares, Inc.2.50%$0.9626.52%