DDM Analysis: 1887.T

Valuation Snapshot

Stable Growth	$987.60 - $3,096.46	$2,900.02
Multi-Stage	$1,532.69 - $1,692.32	$1,610.92
Blended Fair Value	$2,255.47
Current Price	$468.00
Upside	381.94%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2025	2024	2023	2022	2021	2020	2019	2018	2017	2016
DPS	-13.31%	19.79%	22.58	27.24	28.35	28.74	30.79	46.13	13.12	7.49	8.11	6.24
YoY Growth	-	-	-17.10%	-3.91%	-1.34%	-6.67%	-33.24%	251.66%	75.21%	-7.68%	29.94%	68.12%
Dividend Yield	-	-	4.83%	5.63%	4.63%	4.75%	5.35%	7.94%	2.56%	1.20%	1.30%	1.00%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	1,333.00
(-) Cash Dividends Paid (M)	421.00
(=) Cash Retained (M)	912.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	266.60	166.63	99.98
Cash Retained (M)	912.00	912.00	912.00
(-) Cash Required (M)	-266.60	-166.63	-99.98
(=) Excess Retained (M)	645.40	745.38	812.03
(/) Shares Outstanding (M)	80.28	80.28	80.28
(=) Excess Retained per Share	8.04	9.28	10.12
LTM Dividend per Share	5.24	5.24	5.24
(+) Excess Retained per Share	8.04	9.28	10.12
(=) Adjusted Dividend	13.28	14.53	15.36
WACC / Discount Rate	0.13%	0.13%	0.13%
Growth Rate	-1.20%	-0.20%	0.80%
Fair Value	$987.60	$2,900.02	$3,096.46
Upside / Downside	111.03%	519.66%	561.64%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	1,333.00	1,330.34	1,327.68	1,325.03	1,322.38	1,319.74	1,359.33
Payout Ratio	31.58%	43.27%	54.95%	66.63%	78.32%	90.00%	92.50%
Projected Dividends (M)	421.00	575.59	729.56	882.91	1,035.64	1,187.76	1,257.38

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	0.13%	0.13%	0.13%
Growth Rate	-1.20%	-0.20%	0.80%
Year 1 PV (M)	569.09	574.85	580.61
Year 2 PV (M)	713.17	727.68	742.33
Year 3 PV (M)	853.32	879.50	906.20
Year 4 PV (M)	989.63	1,030.31	1,072.23
Year 5 PV (M)	1,122.17	1,180.12	1,240.45
PV of Terminal Value (M)	118,794.47	124,929.26	131,314.92
Equity Value (M)	123,041.85	129,321.71	135,856.73
Shares Outstanding (M)	80.28	80.28	80.28
Fair Value	$1,532.69	$1,610.92	$1,692.32
Upside / Downside	227.50%	244.21%	261.61%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

JDC Corporation (1887.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener