DDM Analysis: 6471.T

Valuation Snapshot

Stable Growth	$304.09 - $456.08	$376.11
Multi-Stage	$750.82 - $825.22	$787.29
Blended Fair Value	$581.70
Current Price	$764.40
Upside	-23.90%
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	-5.25%	3.26%	31.91	30.66	31.38	20.92	20.91	41.77	43.83	35.56	44.62	36.42
YoY Growth	-	-	4.05%	-2.27%	49.98%	0.06%	-49.94%	-4.71%	23.27%	-20.31%	22.51%	57.32%
Dividend Yield	-	-	4.70%	3.86%	3.42%	2.87%	2.23%	5.23%	4.40%	3.11%	3.18%	4.84%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	17,997.00
(-) Cash Dividends Paid (M)	16,618.00
(=) Cash Retained (M)	1,379.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	3,599.40	2,249.63	1,349.78
Cash Retained (M)	1,379.00	1,379.00	1,379.00
(-) Cash Required (M)	-3,599.40	-2,249.63	-1,349.78
(=) Excess Retained (M)	-2,220.40	-870.63	29.23
(/) Shares Outstanding (M)	490.38	490.38	490.38
(=) Excess Retained per Share	-4.53	-1.78	0.06
LTM Dividend per Share	33.89	33.89	33.89
(+) Excess Retained per Share	-4.53	-1.78	0.06
(=) Adjusted Dividend	29.36	32.11	33.95
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-2.84%	-1.84%	-0.84%
Fair Value	$304.09	$376.11	$456.08
Upside / Downside	-60.22%	-50.80%	-40.34%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	17,997.00	17,665.65	17,340.41	17,021.15	16,707.77	16,400.16	16,892.16
Payout Ratio	92.34%	91.87%	91.40%	90.94%	90.47%	90.00%	92.50%
Projected Dividends (M)	16,618.00	16,229.45	15,849.58	15,478.19	15,115.10	14,760.14	15,625.25

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.54%	6.54%	6.54%
Growth Rate	-2.84%	-1.84%	-0.84%
Year 1 PV (M)	15,078.06	15,233.25	15,388.44
Year 2 PV (M)	13,680.46	13,963.52	14,249.48
Year 3 PV (M)	12,412.09	12,799.30	13,194.48
Year 4 PV (M)	11,261.01	11,731.83	12,217.26
Year 5 PV (M)	10,216.41	10,753.10	11,312.12
PV of Terminal Value (M)	305,542.50	321,593.38	338,311.84
Equity Value (M)	368,190.53	386,074.38	404,673.60
Shares Outstanding (M)	490.38	490.38	490.38
Fair Value	$750.82	$787.29	$825.22
Upside / Downside	-1.78%	3.00%	7.96%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 14 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
UVSP	Univest Financial Corporation	2.69%	$0.87	28.95%
VBTX	Veritex Holdings, Inc.	2.69%	$0.81	38.53%
CBT	Cabot Corporation	2.68%	$1.80	29.00%
PKOH	Park-Ohio Holdings Corp.	2.68%	$0.56	33.19%
WINA	Winmark Corporation	2.68%	$10.76	96.24%
CHCO	City Holding Company	2.67%	$3.20	36.27%
IDA	IDACORP, Inc.	2.67%	$3.40	58.98%
LFVN	LifeVantage Corporation	2.67%	$0.16	18.67%
MMM	3M Company	2.67%	$4.31	68.77%
MSEX	Middlesex Water Company	2.67%	$1.34	56.69%
ONB	Old National Bancorp	2.67%	$0.60	35.48%
0HQU.L	CF Industries Holdings, Inc.	2.66%	$2.07	24.22%
MGY	Magnolia Oil & Gas Corporation	2.66%	$0.60	32.28%
PEBK	Peoples Bancorp of North Carolina, Inc.	2.66%	$0.95	30.99%
GSBC	Great Southern Bancorp, Inc.	2.65%	$1.63	26.64%
HD	The Home Depot, Inc.	2.65%	$9.15	62.39%
MVBF	MVB Financial Corp.	2.65%	$0.68	27.31%
PPG	PPG Industries, Inc.	2.65%	$2.76	62.85%
TWMIX	American Century Emerging Markets Investor Class	2.64%	$0.40	76.80%
0M2A.L	Adeia Inc.	2.63%	$0.35	53.29%
ALLY	Ally Financial Inc.	2.63%	$1.20	59.56%
FRAF	Franklin Financial Services Corporation	2.63%	$1.28	36.88%
LEA	Lear Corporation	2.63%	$3.12	37.81%
VHI	Valhi, Inc.	2.63%	$0.32	49.46%
FHI	Federated Hermes, Inc.	2.62%	$1.37	27.23%
MKC	McCormick & Company, Incorporated	2.62%	$1.76	61.04%
SLB	SLB N.V.	2.62%	$1.05	42.94%
BAH	Booz Allen Hamilton Holding Corporation	2.61%	$2.22	33.15%
GILD	Gilead Sciences, Inc.	2.61%	$3.18	49.10%
AWR	American States Water Company	2.60%	$1.88	55.89%
CBAN	Colony Bankcorp, Inc.	2.59%	$0.46	28.75%
MDU	MDU Resources Group, Inc.	2.59%	$0.51	62.41%
PLBC	Plumas Bancorp	2.59%	$1.14	27.38%
CRD-A	Crawford & Company	2.58%	$0.28	43.18%
WBS	Webster Financial Corporation	2.57%	$1.64	29.21%
FANG	Diamondback Energy, Inc.	2.56%	$3.90	26.98%
JEF	Jefferies Financial Group Inc.	2.56%	$1.63	49.77%
UNH	UnitedHealth Group Incorporated	2.56%	$8.60	44.61%
DOX	Amdocs Limited	2.55%	$2.04	39.68%
DVN	Devon Energy Corporation	2.55%	$0.96	22.55%
TGNA	TEGNA Inc.	2.55%	$0.49	23.26%
CFFI	C&F Financial Corporation	2.54%	$1.80	22.24%
MTH	Meritage Homes Corporation	2.54%	$1.68	21.92%
DTM	DT Midstream, Inc.	2.52%	$3.04	77.42%
LEVI	Levi Strauss & Co.	2.52%	$0.52	34.78%
NFG	National Fuel Gas Company	2.52%	$2.07	36.34%
AMNB	American National Bankshares Inc.	2.51%	$1.20	48.76%
HIMYX	Pioneer High Income Municipal Fund Class Y	2.51%	$0.14	81.31%
ACNB	ACNB Corporation	2.50%	$1.18	37.66%
FMBH	First Mid Bancshares, Inc.	2.50%	$0.96	26.52%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Analysis Mode

Ticker

Industry

Sector

NSK Ltd. (6471.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener