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

Ticker

Industry

Sector

FP Corporation (7947.T)

Company Dividend Discount ModelIndustry: Packaging & ContainersSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$4,006.80 - $10,968.08$6,186.26
Multi-Stage$4,679.04 - $5,133.33$4,901.90
Blended Fair Value$5,544.08
Current Price$2,654.00
Upside108.90%
DecisionBuy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2025202420232022202120202019201820172016
DPS6.58%7.01%56.9547.5647.5546.0441.9241.4241.4440.8238.3630.22
YoY Growth--19.73%0.03%3.28%9.82%1.22%-0.06%1.51%6.42%26.92%4.49%
Dividend Yield--2.15%1.97%1.62%1.62%1.02%0.96%1.24%1.33%1.26%1.22%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)13,838.00
(-) Cash Dividends Paid (M)4,970.00
(=) Cash Retained (M)8,868.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)2,767.601,729.751,037.85
Cash Retained (M)8,868.008,868.008,868.00
(-) Cash Required (M)-2,767.60-1,729.75-1,037.85
(=) Excess Retained (M)6,100.407,138.257,830.15
(/) Shares Outstanding (M)80.8680.8680.86
(=) Excess Retained per Share75.4488.2796.83
LTM Dividend per Share61.4661.4661.46
(+) Excess Retained per Share75.4488.2796.83
(=) Adjusted Dividend136.90149.74158.29
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate2.80%3.80%4.80%
Fair Value$4,006.80$6,186.26$10,968.08
Upside / Downside50.97%133.09%313.27%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)13,838.0014,364.4714,910.9715,478.2516,067.1316,678.4017,178.75
Payout Ratio35.92%46.73%57.55%68.37%79.18%90.00%92.50%
Projected Dividends (M)4,970.006,712.878,581.1610,581.9012,722.4515,010.5615,890.35

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate6.32%6.32%6.32%
Growth Rate2.80%3.80%4.80%
Year 1 PV (M)6,253.196,314.016,374.84
Year 2 PV (M)7,446.167,591.727,738.70
Year 3 PV (M)8,553.488,805.529,062.46
Year 4 PV (M)9,579.509,957.7010,346.99
Year 5 PV (M)10,528.3911,050.5111,593.14
PV of Terminal Value (M)336,004.61352,667.56369,985.12
Equity Value (M)378,365.31396,387.01415,101.24
Shares Outstanding (M)80.8680.8680.86
Fair Value$4,679.04$4,901.90$5,133.33
Upside / Downside76.30%84.70%93.42%

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%