DDM Analysis: 7751.T

Valuation Snapshot

Stable Growth	$1,963.61 - $3,226.99	$2,525.75
Multi-Stage	$3,582.72 - $3,926.52	$3,751.35
Blended Fair Value	$3,138.55
Current Price	$4,189.00
Upside	-25.08%
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	-3.77%	-0.30%	152.93	141.41	128.94	96.05	137.16	185.30	192.51	176.01	177.00	188.78
YoY Growth	-	-	8.15%	9.67%	34.24%	-29.97%	-25.98%	-3.74%	9.38%	-0.56%	-6.24%	19.84%
Dividend Yield	-	-	3.29%	3.15%	4.36%	3.21%	5.48%	7.86%	5.92%	4.57%	5.10%	5.63%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	161,027.00
(-) Cash Dividends Paid (M)	147,644.00
(=) Cash Retained (M)	13,383.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	32,205.40	20,128.38	12,077.03
Cash Retained (M)	13,383.00	13,383.00	13,383.00
(-) Cash Required (M)	-32,205.40	-20,128.38	-12,077.03
(=) Excess Retained (M)	-18,822.40	-6,745.38	1,305.98
(/) Shares Outstanding (M)	925.45	925.45	925.45
(=) Excess Retained per Share	-20.34	-7.29	1.41
LTM Dividend per Share	159.54	159.54	159.54
(+) Excess Retained per Share	-20.34	-7.29	1.41
(=) Adjusted Dividend	139.20	152.25	160.95
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	-0.08%	0.92%	1.92%
Fair Value	$1,963.61	$2,525.75	$3,226.99
Upside / Downside	-53.12%	-39.71%	-22.97%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	161,027.00	162,515.11	164,016.98	165,532.73	167,062.48	168,606.37	173,664.56
Payout Ratio	91.69%	91.35%	91.01%	90.68%	90.34%	90.00%	92.50%
Projected Dividends (M)	147,644.00	148,459.47	149,277.40	150,097.78	150,920.56	151,745.74	160,639.72

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.01%	7.01%	7.01%
Growth Rate	-0.08%	0.92%	1.92%
Year 1 PV (M)	137,362.56	138,737.22	140,111.89
Year 2 PV (M)	127,795.33	130,365.98	132,962.22
Year 3 PV (M)	118,892.82	122,498.15	126,175.64
Year 4 PV (M)	110,608.94	115,103.57	119,733.80
Year 5 PV (M)	102,900.80	108,153.84	113,619.26
PV of Terminal Value (M)	2,718,086.61	2,856,843.71	3,001,210.61
Equity Value (M)	3,315,647.06	3,471,702.47	3,633,813.43
Shares Outstanding (M)	925.45	925.45	925.45
Fair Value	$3,582.72	$3,751.35	$3,926.52
Upside / Downside	-14.47%	-10.45%	-6.27%

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

Canon Inc. (7751.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener